

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 137.6 | 148.2 | 173.2 | 198 | 208.1 | 353.9 | |
COGS | 41.76 | 49.31 | 52.55 | 54.92 | 60.88 | 100.9 | |
Gross Profit | 95.81 | 98.84 | 120.6 | 143.1 | 147.3 | 253.1 | |
Operating Expenses & Income | |||||||
Operating Income | 37.1 | 31.71 | 41.45 | 45 | 43.68 | 71.91 | |
Total Operating Expenses | 58.72 | 67.13 | 79.19 | 98.07 | 103.6 | 181.2 | |
R&D Expenses | 27.09 | 26.27 | 31.84 | 42.03 | 45.32 | 77.7 | |
Selling General & Admin Expenses | 32.39 | 39.81 | 0.79 | 53.62 | 56.98 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.893) | (0.912) | (0.92) | (1.124) | (1.272) | (1.507) | |
Interest Income | 0.051 | 0.106 | 0.23 | 0.908 | 0.78 | - | |
Income Tax Expense | 2.797 | 1.422 | 3.605 | 3.143 | 4.588 | 5.247 | |
Net Income | |||||||
Net Income | 34.9 | 31.34 | 36.95 | 42.88 | 38.55 | 66.25 | |
Supplemental | |||||||
EBIT | 38.4 | 33.61 | 41.39 | 47.15 | 43.68 | 71.91 | |
EBITDA | 45.42 | 40.35 | 49.43 | 59.93 | 57.24 | 91.59 | |