

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 263.4 | 260 | 304.3 | 446.1 | 503.2 | 439.5 | |
COGS | 169.2 | 189.1 | 200.4 | 267.8 | 323.8 | 283.8 | |
Gross Profit | 94.19 | 110.1 | 103.9 | 178.3 | 179.4 | 155.7 | |
Operating Expenses & Income | |||||||
Operating Income | 22.55 | 31.47 | 27.79 | 75.13 | 60.15 | 38.18 | |
Total Operating Expenses | 70.34 | 69.15 | 76.11 | 103.2 | 119.2 | 117.6 | |
R&D Expenses | 22.05 | 25.01 | 31.31 | 40.06 | 46.95 | 48.47 | |
Selling General & Admin Expenses | 22.93 | 19.55 | 24.2 | 34.02 | 43.16 | 50.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.466) | (0.526) | (0.418) | (0.466) | (1.807) | (2.826) | |
Interest Income | 0.394 | 0.17 | 0.773 | 3.216 | 0.099 | 1.543 | |
Income Tax Expense | 6.081 | 7.985 | 10.99 | 25.82 | 16.25 | 8.878 | |
Net Income | |||||||
Net Income | 16.02 | 24.52 | 4.697 | 110.3 | 46.11 | 27.61 | |
Supplemental | |||||||
EBIT | 22.56 | 31.68 | 28.74 | 78.34 | 60.15 | 39.24 | |
EBITDA | 29.61 | 37.6 | 35.61 | 86.17 | 71.95 | 54.39 | |