

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 292.8 | 501.2 | 585.9 | 560.4 | 437.3 | 454.4 | |
COGS | 216.8 | 332.4 | 383.3 | 390.1 | 311.9 | 324.1 | |
Gross Profit | 75.96 | 168.9 | 202.6 | 170.3 | 125.4 | 130.3 | |
Operating Expenses & Income | |||||||
Operating Income | 22.74 | 97.74 | 102.3 | 70.09 | 33.97 | 40.99 | |
Total Operating Expenses | 59.26 | 79.24 | 100.3 | 100.2 | 91.41 | 89.31 | |
R&D Expenses | 7.549 | 6.887 | 10.74 | 10.48 | 12.22 | - | |
Selling General & Admin Expenses | 31.31 | 42.54 | 48.54 | 49.06 | 82.45 | 53.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.374) | (5.692) | (8.544) | (12.2) | (13.63) | (14.16) | |
Interest Income | 0.441 | 2.854 | 9.038 | 5.705 | 8.33 | 8.33 | |
Income Tax Expense | 2.412 | 18.14 | 22.64 | 18.29 | 8.738926 | 9.096508 | |
Net Income | |||||||
Net Income | 20.98 | 75.2 | 71.57 | 45.32 | 22.64 | 23.56 | |
Supplemental | |||||||
EBIT | 22.74 | 99.03 | 102.8 | 75.81 | 33.97 | 47.5 | |
EBITDA | 54.53 | 130.7 | 131.8 | 107.7 | 65.18 | 79.91 | |