

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 182.7 | 213.5 | 219.7 | 217.9 | 208.8 | 198.1 | |
COGS | 81.96 | 96.3 | 92.71 | 88 | 163.5 | 135.5 | |
Gross Profit | 100.7 | 117.2 | 126.4 | 129.9 | 45.3 | 62.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3.035 | 4.527 | 7.793 | 5.8 | 8.8 | 6.3 | |
Total Operating Expenses | 98.43 | 111.8 | 118.8 | 124.1 | 36.5 | 56.3 | |
R&D Expenses | 6.45 | 7.654 | 6.904 | 10.57 | 8.199999 | 5.3 | |
Selling General & Admin Expenses | 3.274 | 82 | 5.469 | 70.08 | 66 | 48.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.383) | (2.449) | (2.142) | (2.253) | (2.5) | (2.4) | |
Interest Income | 0.333 | 1.754 | 0.378 | 1.753 | 2.5 | 1.9 | |
Income Tax Expense | 0.049 | 1.649 | 1.83 | 1.3 | 0.7 | 1 | |
Net Income | |||||||
Net Income | 1.111 | 3.091 | 5.042 | 2.5 | 1.2 | 1.7 | |
Supplemental | |||||||
EBIT | 4.374 | 7.189 | 8.742 | 4.2 | 8.8 | 5.1 | |
EBITDA | 10.97 | 13.39 | 14.9 | 12.7 | 18.2 | 14.4 | |