Income StatementLTMDec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16

Total Revenues

172.2

220.2

296.9

335.9

278.5

267

241.8

216.7

181.4

Total Revenues %Chg

-34.9%

-25.8%

-11.6%

20.6%

4.3%

10.5%

11.6%

19.4%

—

Cost of Sales

142.7

151.4

151.8

175.1

139

135.8

126.3

106

91.7

Gross Profit

29.5

68.8

145.1

160.8

139.4

131.2

115.5

110.7

89.7

Gross Profit Margin

17.1%

31.3%

48.9%

47.9%

50.1%

49.1%

47.8%

51.1%

49.5%

Selling, General & Administrative Expenses

63.4

70

69.4

66.9

62.5

76.4

61.5

54.8

42.8

Depreciation & Amortization Expenses

6.6

6.2

6

6.2

6.6

5.9

8.8

8.8

8.4

Research & Development Expenses

42.3

53.5

49.9

51.3

46.4

47.7

38.9

32.2

26.3

Operating Profit

-82.8

-60.9

19.9

36.4

23.9

1.3

6.4

14.9

12.2

Operating Margin

-48.1%

-27.6%

6.7%

10.8%

8.6%

0.5%

2.6%

6.9%

6.7%

Non-Operating Income

-4.4

-2.8

-1.9

-4.5

-5.8

-8.6

-8.7

-5.5

-7.7

Total Non-Operating Income

-4.4

-2.8

-1.9

-4.5

-5.8

-8.6

-8.7

-5.5

-7.7

Income Before Provision for Income Taxes

-87.1

-63.6

18

31.9

18.1

-7.3

-2.3

9.4

4.5

Provision for Income Taxes

11

13.8

-2.2

-5.5

-0.4

10.3

-0.8

-0.4

1.5

Consolidated Net Income

-98.1

-77.4

20.2

37.4

18.6

-17.6

-1.5

9.8

2.9

Net Income Attributable to Minority Interests and Other

—

—

—

—

—

—

—

0.7

0.6

Net Income Attributable to Common Shareholders

-98.1

-77.4

20.2

37.4

18.6

-17.6

-1.5

18.9

5.2

Basic EPS

-3.5

-2.8

0.8

1.4

0.7

-0.9

-0.1

0.7

29.5

Diluted EPS

-3.5

-2.8

0.7

1.3

0.7

-0.9

-0.1

0.7

29.5

Basic Weighted Average Shares Outstanding

27.9

27.5

26.9

26.4

25.7

19.7

13.6

13.6

0.1

Total Shares Outstanding

28.2

27.8

27.3

26.7

26

25.7

0

0

0

Diluted Weighted Average Shares Outstanding

27.9

27.5

28

28.6

26.4

19.7

13.6

13.6

0.1

EBITDA

-72.5

-51.8

27.5

43.4

31.2

7.7

15.4

23.7

20.6

Effective Tax Rate

-12.6%

-21.6%

-12.1%

-17.3%

-2.4%

-140.4%

34.6%

-4.5%

34.7%