

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 82.28 | 97.98 | 65.71 | 129.7 | 186.6 | 316.3 | |
COGS | 41.29 | 50.53 | 11.4 | 15.68 | 75.62 | 136.6 | |
Gross Profit | 40.99 | 47.45 | 54.31 | 114 | 110.9 | 179.7 | |
Operating Expenses & Income | |||||||
Operating Income | 28.8 | 24.42 | 4.786579 | 53.14 | 89.07 | 142.2 | |
Total Operating Expenses | 12.19 | 23.03 | 49.52 | 60.88 | 21.88 | 37.44 | |
R&D Expenses | 3.326878 | 6.975108 | 8.587214 | - | 10.17 | 6.24685 | |
Selling General & Admin Expenses | 9.115438 | 12.47 | 10.4 | 9.611908 | 21.17 | 70.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.470604) | (0.614486) | (0.47279) | (0.245467) | (0.111726) | (0.357193) | |
Interest Income | 1.978217 | 0.61449 | 3.073991 | 0.24547 | 1.86816 | 0.30479 | |
Income Tax Expense | (0.0623) | 3.587569 | 0.0158 | 6.093934 | 13.44 | 19.54 | |
Net Income | |||||||
Net Income | 25.26 | 26.32 | 8.482725 | 63.95 | 59.56 | 123.5 | |
Supplemental | |||||||
EBIT | 28.8 | 30.13 | 7.804257 | 68.69 | 89.07 | 151 | |
EBITDA | 39.84 | 43.09 | 20.63 | 81.52 | 101.5 | 176.3 | |