

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 103.9 | 125.6 | 128.3 | 144.9 | 134.7 | 120.3 | |
COGS | 32.67 | 38.23 | 41.27 | 48.02 | 46.92 | 41.63 | |
Gross Profit | 71.23 | 87.36 | 87.08 | 96.93 | 87.78 | 78.66 | |
Operating Expenses & Income | |||||||
Operating Income | 13.83 | 24.83 | 19.05 | 19.72 | 24.55 | 19.73 | |
Total Operating Expenses | 57.4 | 62.53 | 68.03 | 77.21 | 63.22 | 58.93 | |
R&D Expenses | 20.07 | 17.91 | 17 | 16.24 | 6.344 | 11.33 | |
Selling General & Admin Expenses | 25.16 | 28.34 | 28.86 | 33.07 | 5.686 | 20.68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.173) | (0.908) | - | - | - | - | |
Interest Income | 0.204 | 0.908 | 3.756 | 6.218 | 3.614 | 3.006 | |
Income Tax Expense | (0.265) | 2.022 | 1.201 | 2.685 | 4.633 | 2.243 | |
Net Income | |||||||
Net Income | 14.27 | 24.05 | 21.5 | 23.05 | 22.96 | 15.34 | |
Supplemental | |||||||
EBIT | 14 | 26.07 | 22.7 | 22.2 | 27.59 | 36.69 | |
EBITDA | 19.94 | 32.37 | 28.45 | 28.02 | 31.36 | 27.67 | |