
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 65.07 | 102.1 | 92.78 | 266.8 | 104.9 | 285 | |
COGS | 15.14 | 18.76 | 39.34 | 19.86 | 56.07 | 78.24 | |
Gross Profit | 49.93 | 83.33 | 53.44 | 246.9 | 48.78 | 206.7 | |
Operating Expenses & Income | |||||||
Operating Income | 11.1 | 28.06 | 6.146 | 148.9 | (10.48) | 46.79 | |
Total Operating Expenses | 21 | 55.27 | 47.29 | 98.04 | 59.27 | 159.9 | |
R&D Expenses | 11.36 | 15.53 | 18.81 | 0.373 | 32.3 | 59.76 | |
Selling General & Admin Expenses | 2.469 | 3.131 | 5.301 | 6.459 | 0.063 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.99) | (9.306759) | (8.526) | (0.114313) | (0.182181) | (0.356775) | |
Interest Income | - | 2.941 | 4.068 | 1.669 | 1.057 | - | |
Income Tax Expense | 2.33 | 6.968 | 6.264 | 20.18 | 2.588801 | 11 | |
Net Income | |||||||
Net Income | 21.67 | 17.23 | (4.932) | 133.2 | (3.631568) | 48.89 | |
Supplemental | |||||||
EBIT | 11.1 | 33.63 | 6.146 | 153.4 | (10.48) | 51.32 | |
EBITDA | 18.47 | 47.49 | 18 | 165.7 | 2.272963 | 75.67 | |