IAS Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	590.67	530.1	474.37	408.35	323.51	240.63
Revenue Growth (YoY)	15.51%	11.75%	16.17%	26.22%	34.44%	12.72%
Cost of Revenue	133.36	113.96	99.35	75.76	54.57	40.51
Gross Profit	457.31	416.14	375.02	332.59	268.94	200.13
Selling, General & Admin	245.76	218.01	229.62	185.94	165.4	98.67
Depreciation & Amortization Expenses	68.54	63.97	54.97	50.4	62.29	65.71
Research & Development	79.98	69.85	72.91	76.35	67.02	48.99
Other Operating Expenses	-2.46	3.93	0.43	4.75	7.25	0.64
Total Operating Expenses	391.82	355.76	357.93	317.44	301.95	214.01
Operating Income	65.49	60.39	17.09	15.16	-33.01	-13.88
Total Non-Operating Income (Expense)	0.11	-5.36	-12.24	-2.07	-22.97	-31.57
Pretax Income	65.6	55.03	4.86	13.09	-55.98	-45.45
Provision for Income Taxes	18.88	17.23	-2.38	-2.29	-3.54	-13.08
Net Income	46.72	37.8	7.24	15.37	-52.44	-32.37
Net Income to Common	46.72	37.8	7.24	15.37	-52.44	-32.37
Net Income Growth	42.92%	422.18%	-52.92%	-	-	-
Shares Outstanding (Basic)	164	161	156	155	144	134
Shares Outstanding (Diluted)	168	165	162	157	144	134
Shares Change (YoY)	2.95%	2.31%	2.84%	9.56%	7.08%	1.85%
EPS (Basic)	0.28	0.23	0.05	0.10	-0.37	-0.24
EPS (Diluted)	0.28	0.23	0.04	0.10	-0.37	-0.24
EPS Growth	40.00%	475.00%	-60.00%	-	-	-
Free Cash Flow	176.13	116.11	129.65	70.45	62.64	33.3
Free Cash Flow Growth	51.69%	-10.44%	84.03%	12.47%	88.11%	-
Free Cash Flow Per Share	1.05	0.70	0.80	0.45	0.44	0.25
Gross Margin	77.42%	78.50%	79.06%	81.45%	83.13%	83.17%
Operating Margin	11.09%	11.39%	3.60%	3.71%	-10.20%	-5.77%
Profit Margin	7.91%	7.13%	1.53%	3.76%	-16.21%	-13.45%
FCF Margin	29.82%	21.90%	27.33%	17.25%	19.36%	13.84%
EBITDA	134.03	124.35	72.06	65.55	29.28	51.83
EBITDA Margin	22.69%	23.46%	15.19%	16.05%	9.05%	21.54%
EBIT	65.49	60.39	17.09	15.16	-33.01	-13.88
EBIT Margin	11.09%	11.39%	3.60%	3.71%	-10.20%	-5.77%
Effective Tax Rate	28.78%	31.32%	-49.05%	-17.49%	6.32%	28.77%

Updated Nov 4, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q