

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 121.3 | 140.1 | 180.3 | 128 | 103.7 | |
COGS | 69.34 | 81.91 | 91.54 | 70.15 | 59.01 | |
Gross Profit | 51.94 | 58.21 | 88.79 | 57.86 | 44.65 | |
Operating Expenses & Income | ||||||
Operating Income | 2.915 | (0.068) | 22.2 | (9.762) | (20.21) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | 13.64 | 11.73 | 16.98 | 17.68 | 11.69 | |
Selling General & Admin Expenses | 35.38 | 37.62 | 41.84 | 41.8 | 43.35 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.551) | (1.58) | (0.613) | (0.328) | (0.599) | |
Interest Income | 0.029 | 0.039 | 0.371 | 0.529 | 0.501 | |
Income Tax Expense | 1.527 | 8.779 | 8.144 | - | - | |
Net Income | ||||||
Net Income | 9.638 | 33.11 | 23.22 | 4.515 | (5.849) | |
Supplemental | ||||||
EBIT | 10.15 | 42.29 | 30.3 | - | - | |
EBITDA | 11.72 | 52.41 | 39.75 | - | - | |