
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47.81 | 33.99 | 38.89 | 99.16 | 125.5 | 414.7 | |
COGS | 40.27 | 22.59 | 23.8 | 78.32 | 86.43 | 207.2 | |
Gross Profit | 7.541 | 11.39 | 15.08 | 20.83 | 39.11 | 207.5 | |
Operating Expenses & Income | |||||||
Operating Income | 57.76 | (119.9) | (38.31) | (37.79) | (70.83) | 74.53 | |
Total Operating Expenses | 56.18 | 51.54 | 54.87 | 58.62 | 109.9 | 132.9 | |
R&D Expenses | 0.174 | 0.087 | 0.01 | - | 9.814 | 12.39 | |
Selling General & Admin Expenses | 19.68 | 18.11 | 21.72 | 24.98 | 43.1 | 47.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.512) | (0.313) | (0.582) | (0.517) | (0.687) | (0.486) | |
Interest Income | 0.913 | 0.837 | 2.146 | 2.239 | 2.284 | 2.053 | |
Income Tax Expense | 11.68 | 0.655 | (0.382) | 1.166 | 0.104 | 21.33 | |
Net Income | |||||||
Net Income | 45.56 | (120.9) | 5.103 | (32.07) | 158.1 | 391.7 | |
Supplemental | |||||||
EBIT | 57.76 | (119.9) | 2.554 | (30.39) | (70.83) | 133.4 | |
EBITDA | 65.26 | (116.9) | 6.81 | (29.23) | (68.61) | 136.9 | |