

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 176.7 | 191.3 | 210.8 | 265.7 | 329.7 | 388.8 | |
COGS | 114 | 114.7 | 130.4 | 167.3 | 214.2 | 255.8 | |
Gross Profit | 62.67 | 76.56 | 80.39 | 98.41 | 115.5 | 133.1 | |
Operating Expenses & Income | |||||||
Operating Income | 13.08 | 18.52 | 20.45 | 23.06 | 30.97 | 37.07 | |
Total Operating Expenses | 46.03 | 55.28 | 59.94 | 75.35 | 84.54 | 96 | |
R&D Expenses | 12.56 | 13.51 | 13.03 | 13.85 | 18.5 | 20.45 | |
Selling General & Admin Expenses | 17.37 | 20.44 | 22.73 | 8.656 | 66.13 | 57.66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.987) | (0.805) | (1.714) | (3.095) | (3.551) | (4.105999) | |
Interest Income | 1.025 | 0.726 | 0.212 | 0.355 | 3.021 | 2.348 | |
Income Tax Expense | 4.096 | 3.778 | 4.13 | 6.357 | 9.553 | 13.16 | |
Net Income | |||||||
Net Income | 12.41 | 16.52 | 15.19 | 15.46 | 19.59 | 21.61 | |
Supplemental | |||||||
EBIT | 17.54 | 21.08 | 21.38 | 25.92 | 30.97 | 37.27 | |
EBITDA | 27.39 | 31.28 | 32.61 | 40.09 | 47.68 | 55.08 | |