

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 288.3 | 251.5 | 258.3 | 259.2 | 232.6 | 225.4 | |
COGS | 166.3 | 154.3 | 151.4 | 143.8 | 127.8 | 121 | |
Gross Profit | 122 | 97.24 | 108.6 | 113 | 104.8 | 104.4 | |
Operating Expenses & Income | |||||||
Operating Income | 18.92 | 1.258 | 7.4 | 10.29 | 9.108 | 4.629 | |
Total Operating Expenses | 103.7 | 98.03 | 100.7 | 104.4 | 95.67 | 100.3 | |
R&D Expenses | 6.12 | 6.043 | 5.103 | 5.11 | 4.166 | 4.164 | |
Selling General & Admin Expenses | 3.626 | 4.106 | 4.568 | 5.527 | 6.669 | 18.17 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.817) | (0.915) | (2.094) | (1.949) | (1.858) | (1.899) | |
Interest Income | 0.027 | 0.301 | 0.77 | 1.156 | 0.359 | 0.943 | |
Income Tax Expense | 5.105 | 1.083 | 1.545 | 3.231 | 2.418 | 0.938 | |
Net Income | |||||||
Net Income | 14.18 | 1.208 | 3.203 | 8.037 | 6.24 | 2.853 | |
Supplemental | |||||||
EBIT | 20.1 | 3.206 | 6.842 | 11.32 | 10.52 | 5.539 | |
EBITDA | 27.92 | 10.71 | 15.83 | 19.02 | 18.64 | 13.78 | |