

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 163.5 | 167.5 | 155.9 | 150.4 | 152.7 | 155.8 | |
COGS | 52.89 | 54.11 | 61.1 | 53.21 | 76.66 | 78.28 | |
Gross Profit | 110.6 | 113.4 | 94.8 | 97.17 | 76.01 | 77.56 | |
Operating Expenses & Income | |||||||
Operating Income | 35.25 | 34.94 | 30.42 | 24.59 | 33.12 | 26.78 | |
Total Operating Expenses | 74.92 | 78.14 | 64.38 | 72.58 | 42.89 | 69.85 | |
R&D Expenses | 6.664 | 8.405 | 5.258 | - | - | - | |
Selling General & Admin Expenses | 15.69 | 86.23 | 11.16 | 76.73 | 12.3 | 19.31 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.394) | (3.025) | (7.343) | (8.036) | (7.061) | (6.428) | |
Interest Income | 0.426 | 3.428 | 0.28 | 7.13 | 0.182 | 2.139 | |
Income Tax Expense | 6.83 | 4.754 | 4.683 | 3.611 | 3.858 | 3.789 | |
Net Income | |||||||
Net Income | 25.87 | 17.36 | 17.56 | 12.15 | 13.61 | 12.9 | |
Supplemental | |||||||
EBIT | 35.48 | 26.07 | 30.34 | 24.26 | 32.7 | - | |
EBITDA | 51.56 | 41.61 | 43.27 | 35.96 | 52.01 | - | |