

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 186.8 | 303.4 | 291 | 285.9 | 284.9 | 297.8 | |
COGS | 96.85 | 161.5 | 154.4 | 176.4 | 180.5 | 181.1 | |
Gross Profit | 89.96 | 142 | 136.7 | 109.4 | 104.4 | 116.7 | |
Operating Expenses & Income | |||||||
Operating Income | 9.437 | 33.29 | 29.59 | (12.52) | 15.47 | 16.45 | |
Total Operating Expenses | 80.53 | 108.7 | 107.1 | 121.9 | 88.95 | 100.3 | |
R&D Expenses | 36.55 | 45.95 | 57.27 | 62.86 | 31.34 | 37.99 | |
Selling General & Admin Expenses | 23.64 | 31.93 | 31.81 | 30.5 | 25.64 | 26.95 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.301) | (2.389) | (6.882) | (9.719) | (8.771094) | (8.989369) | |
Interest Income | 0.027 | 0.02 | 0.012 | 0.024 | - | 0.017 | |
Income Tax Expense | 2.358 | 6.389 | 1.143 | (6.961) | 1.21327 | 1.30323 | |
Net Income | |||||||
Net Income | 8.689 | 27.21 | 19.39 | (17.76) | 3.066019 | 3.074369 | |
Supplemental | |||||||
EBIT | 11.35 | 35.99 | 27.42 | (9.201) | 15.47 | 17.32 | |
EBITDA | 29.2 | 56.01 | 49.69 | 4.647 | 41.57 | 44.18 | |