

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 231.6 | 260 | 304.3 | 446.1 | 503 | 439.6 | |
COGS | 148.8 | 189.1 | 200.4 | 267.8 | 323.7 | 283.8 | |
Gross Profit | 82.8 | 110.1 | 103.9 | 178.3 | 179.3 | 155.8 | |
Operating Expenses & Income | |||||||
Operating Income | 19.83 | 31.47 | 27.79 | 75.13 | 60.12 | 38.92 | |
Total Operating Expenses | 61.84 | 69.15 | 76.21 | 103.2 | 119.2 | 116.9 | |
R&D Expenses | 19.39 | 25.01 | 31.31 | 40.06 | 46.94 | 48.49 | |
Selling General & Admin Expenses | 20.16 | 19.55 | 24.2 | 34.02 | 43.16 | 50.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.355156) | (0.475) | (0.316) | (0.482412) | (1.806322) | (2.82664) | |
Interest Income | 0.007912 | 0.267 | 0.773 | 3.216 | 1.704 | 1.179 | |
Income Tax Expense | 5.345807 | 7.985 | 10.99 | 25.82 | 16.24 | 8.87571 | |
Net Income | |||||||
Net Income | 14.08 | 24.52 | 4.697 | 110.3 | 46.09 | 27.61 | |
Supplemental | |||||||
EBIT | 19.78 | 31.68 | 24.2 | 78.27 | 60.12 | 39.23 | |
EBITDA | 25.98 | 37.6 | 31.07 | 86.09 | 71.92 | 54.39 | |