
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60.08 | 97.86 | 154.3 | 127.2 | 143.5 | 270.8 | |
COGS | 36.55 | 6.651 | 8.19494 | 5.195 | 96.58 | 147.4 | |
Gross Profit | 56.88 | 91.21 | 146.1 | 122 | 46.92 | 123.4 | |
Operating Expenses & Income | |||||||
Operating Income | (0.372573) | (9.2775) | 1.739499 | 4.484 | 10.45 | 10.29 | |
Total Operating Expenses | 23.9 | 100.5 | 144.4 | 117.6 | 36.47 | 113.1 | |
R&D Expenses | 8.331426 | 11.14 | 16.35 | 8.458 | 5.332517 | 13.79 | |
Selling General & Admin Expenses | 41.43 | 76.27 | 112.6 | 94.12 | 103.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.457186) | (1.071244) | (1.0784) | (0.236) | (0.919708) | (1.450124) | |
Interest Income | 0.000973 | 1.304437 | 2.2959 | 0.487 | 0.135 | - | |
Income Tax Expense | 0.0603 | (0.0128) | (5.309735) | (5.695) | 0.47633 | (5.216693) | |
Net Income | |||||||
Net Income | (1.729492) | (7.3875) | 7.868878 | 13.21 | 7.330713 | 20.54 | |
Supplemental | |||||||
EBIT | (1.349671) | (7.1205) | 2.770036 | 7.755 | 10.45 | 15.22 | |
EBITDA | 1.130638 | (3.782989) | 6.770608 | 11.27 | 13.9 | 20.87 | |