Fundamentals

  Year Ending Dec 2025 (Update) Year Ending Dec 2024 (Update) Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Update) Year Ending Dec 2021 (Update)
Net Sales 554.48 529.97 578.63 502.99 403.52
Revenue 554.48 529.97 578.63 502.99 403.52
Total Revenue 554.48 529.97 578.63 502.99 403.52
Cost of Revenue 372.77 364.28 394.95 345.73 282.46
Cost of Revenue, Total 372.77 364.28 394.95 345.73 282.46
Gross Profit 181.71 165.69 183.68 157.26 121.06
Selling/General/Administrative Expense 82.38 80.98 83.12 72.55 59.67
Selling/General/Administrative Expenses, Total 82.38 80.98 83.12 72.55 59.67
Research & Development 38.84 39.76 41.67 38.56 27.82
Amortization of Intangibles, Operating 12.47 12.50 12.31 11.17 6.25
Depreciation/Amortization 12.47 12.50 12.31 11.17 6.25
Restructuring Charge 3.99 -- -- -- --
Other Unusual Expense (Income) 0.05 2.42 4.28 3.32 1.30
Unusual Expense (Income) 4.04 2.42 4.28 3.32 1.30
Total Operating Expense 510.49 499.93 536.32 471.33 377.49
Operating Income 43.99 30.04 42.31 31.66 26.03
Interest Expense - Non-Operating -13.18 -13.30 -12.38 -7.69 -3.24
Interest Expense, Net Non-Operating -13.18 -13.30 -12.38 -7.69 -3.24
Interest Income (Expense), Net-Non-Operating, Total -13.18 -13.30 -12.38 -7.69 -3.24
Other Non-Operating Income (Expense) -2.08 0.12 -0.23 -0.28 0.32
Other, Net -2.08 0.12 -0.23 -0.28 0.32
Net Income Before Taxes 28.73 16.86 29.70 23.68 23.11
Income Tax – Total 6.70 3.69 5.60 6.29 -0.98
Income After Tax 22.03 13.17 24.10 17.39 24.09
Net Income Before Extraordinary Items 22.03 13.17 24.10 17.39 24.09
Extraordinary Item -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income 22.03 13.17 24.10 17.39 24.09
Income Available to Common Excluding Extraordinary Items 22.03 13.17 24.10 17.39 24.09
Income Available to Common Stocks Including Extraordinary Items 22.03 13.17 24.10 17.39 24.09
Basic Weighted Average Shares 16.67 16.53 15.96 15.45 14.41
Basic EPS Excluding Extraordinary Items 1.32 0.80 1.51 1.13 1.67
Basic EPS Including Extraordinary Items 1.32 0.80 1.51 1.13 1.67
Dilution Adjustment -- -- -- -- --
Diluted Net Income 22.03 13.17 24.10 17.39 24.09
Diluted Weighted Average Shares 16.73 16.60 16.27 15.95 14.52
Diluted EPS Excluding Extraordinary Items 1.32 0.79 1.48 1.09 1.66
Diluted EPS Including Extraordinary Items 1.32 0.79 1.48 1.09 1.66
DPS - Common Stock Primary Issue 0.12 0.12 0.12 0.10 0.10
Gross Dividends - Common Stock 2.00 1.97 1.86 1.57 1.40
Total Special Items 4.04 2.42 4.28 3.32 1.30
Normalized Income Before Taxes 32.77 19.27 33.98 27.00 24.41
Effect of Special Items on Income Taxes 0.94 0.53 0.81 0.88 0.45
Income Taxes Excluding Impact of Special Items 7.64 4.22 6.41 7.17 -0.53
Normalized Income After Taxes 25.13 15.05 27.57 19.83 24.94
Normalized Income Available to Common 25.13 15.05 27.57 19.83 24.94
Basic Normalized EPS 1.51 0.91 1.73 1.28 1.73
Diluted Normalized EPS 1.50 0.91 1.69 1.24 1.72
Amortization of Intangibles, Supplemental 12.47 12.50 12.31 11.17 6.25
Depreciation, Supplemental 12.94 13.19 12.76 12.68 11.86
Interest Expense, Supplemental 13.18 13.30 12.38 7.69 3.24
Rental Expense, Supplemental 7.11 6.61 6.75 5.51 5.11
Stock-Based Compensation, Supplemental 3.43 4.15 5.48 5.07 4.16
Research & Development Expense, Supplemental 38.84 39.76 41.67 38.56 27.82
Audit-Related Fees, Supplemental -- 1.49 1.52 1.42 1.27
Audit-Related Fees -- 0.00 0.00 0.00 0.03
Tax Fees, Supplemental -- 0.00 0.00 0.00 0.04
Gross Margin 32.77 31.26 31.74 31.26 30.00
Operating Margin 7.93 5.67 7.31 6.29 6.45
Pretax Margin 5.18 3.18 5.13 4.71 5.73
Effective Tax Rate 23.32 21.90 18.87 26.57 -4.24
Net Profit Margin 3.97 2.48 4.16 3.46 5.97
Normalized EBIT 48.03 32.45 46.59 34.98 27.33
Normalized EBITDA 73.43 58.15 71.66 58.82 45.43
Current Tax - Domestic 2.98 2.52 7.81 5.90 1.87
Current Tax - Foreign 4.55 3.52 2.83 4.11 3.29
Current Tax - Local 0.64 -- -- -- --
Current Tax - Total 8.17 6.05 10.64 10.01 5.15
Deferred Tax - Domestic -0.59 -1.45 -4.09 -3.92 0.65
Deferred Tax - Foreign -0.94 -0.90 -0.95 0.19 -6.78
Deferred Tax - Local 0.06 -- -- -- --
Deferred Tax - Total -1.47 -2.35 -5.04 -3.72 -6.14
Other Tax -- -- -- -- -0.98
Income Tax - Total 6.70 3.69 5.60 6.29 -0.98
Defined Contribution Expense - Domestic 2.90 2.75 2.59 2.15 1.67
Total Pension Expense 2.90 2.75 2.59 2.15 1.67
In millions of USD
(except for per share items)
For a more complete picture of our financial results, please review our SEC Filings

Source: LSEG