
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 922.2 | 2,715.2 | 4,859.9 | |
COGS | - | - | - | 0.457 | 1,684 | 888.8 | |
Gross Profit | - | - | - | (0.457) | 1,031.2 | 557.7 | |
Operating Expenses & Income | |||||||
Operating Income | (3.173) | (3.16) | (5.262) | (15.42) | (36.76) | 167.1 | |
Total Operating Expenses | 3.173 | 3.16 | 5.262 | 15.42 | 36.76 | 392 | |
R&D Expenses | 0.283 | 0.111 | 0.09 | 3.378 | 5.054 | 65.27 | |
Selling General & Admin Expenses | 2.89 | 3.049 | 5.172 | 12.04 | 31.7 | 164.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.211) | (1.506) | (0.319) | (54.06) | |
Interest Income | - | - | 0.03 | 0.013 | 0.028 | 0.016 | |
Income Tax Expense | 0.247442 | 0.374862 | (0.168) | (29.53) | 29.34 | 57.76 | |
Net Income | |||||||
Net Income | (3.657) | (4.887) | (0.535) | (17.8) | (39.22) | 91.12 | |
Supplemental | |||||||
EBIT | (0.488381) | (3.16) | (0.324) | (16.3) | (38.91) | 175.1 | |
EBITDA | (3.657) | (4.887) | 3.053 | (15.84) | (36.48) | 243.3 | |