
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 106.5 | 184.2 | 193 | 436.8 | 1,335.1 | 1,335.1 | |
COGS | 42.46 | 78 | 73.54 | 153.9 | 426.8 | 426.8 | |
Gross Profit | 64.02 | 106.2 | 119.4 | 282.9 | 908.3 | 908.3 | |
Operating Expenses & Income | |||||||
Operating Income | (21.97) | (21.23) | (37.06) | 38 | 445 | 445 | |
Total Operating Expenses | 85.98 | 127.4 | 156.5 | 244.9 | 463.3 | 463.3 | |
R&D Expenses | 47.95 | 76.77 | 95.53 | 146 | 279.4 | 279.4 | |
Selling General & Admin Expenses | 34.9 | 48.25 | 60.19 | 98.92 | 184 | 184 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.513) | (6.513) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.037) | (1.367) | 5.624 | 2.687 | 3.156 | 3.156 | |
Net Income | |||||||
Net Income | (22.18) | (16.55) | (28.37) | 52.18 | 472.3 | 472.3 | |
Supplemental | |||||||
EBIT | (18.83) | (18.83) | (36.29) | 54.87 | 475.4 | 475.4 | |
EBITDA | (14.04) | (9.314) | (22.52) | 76.81 | 510.5 | 510.5 | |