

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 142.2 | 158.3 | 145.4 | 204.6 | 175.5 | 157.1 | |
COGS | 76.56 | 95.58 | 64.17 | 102.6 | 78.6 | 106.7 | |
Gross Profit | 65.66 | 62.74 | 81.24 | 102 | 96.94 | 50.41 | |
Operating Expenses & Income | |||||||
Operating Income | (1.613) | (14.42) | 2.771 | 13.72 | 20.78 | 14.5 | |
Total Operating Expenses | 67.93 | 77.16 | 79.38 | 88.25 | 20.14 | 35.91 | |
R&D Expenses | 4.919 | 6.295 | 5.215 | 5.341 | 4.837 | 4.667 | |
Selling General & Admin Expenses | 6.723 | 6.857 | 7.502 | 6.495 | 6.567 | 36.31 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.196) | (0.058) | (0.884) | (0.688) | (1.181) | (0.915) | |
Interest Income | 0.033 | 1.131 | 0.823 | 1.959 | 0.348 | 0.97 | |
Income Tax Expense | 0.003 | (2.301) | 0.445 | 3.024 | 4.657 | 3.669 | |
Net Income | |||||||
Net Income | (1.775) | (11.51) | 1.35 | 12.11 | 12.95 | 10.95 | |
Supplemental | |||||||
EBIT | (1.339) | (13.76) | 2.679 | 15.72 | 17.83 | 15.32 | |
EBITDA | 2.976 | (8.803) | 7.596 | 20.83 | 23.18 | 21.48 | |