

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 236.9 | 488.2 | 610.7 | 1,017.8 | 876.1 | 986.9 | |
COGS | 163.5 | 392 | 461.1 | 687.7 | 636.3 | 686.3 | |
Gross Profit | 73.39 | 96.12 | 149.6 | 330.1 | 239.8 | 300.6 | |
Operating Expenses & Income | |||||||
Operating Income | 38.44 | 56.6 | 22.79 | 119.7 | (4.421483) | 31.41 | |
Total Operating Expenses | 198.5 | 431.6 | 587.9 | 898.1 | 880.6 | 955.5 | |
R&D Expenses | 4.202395 | 11.79 | 19.84 | 34.62 | 38.22 | 42.77 | |
Selling General & Admin Expenses | 10.55 | 28.98 | 36.79 | 43.13 | 81.74 | 85.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.08) | (30.58) | (32.98) | (78.19) | (88.38) | (92.56) | |
Interest Income | 3.551916 | 4.667182 | 139.8 | 8.823996 | 32.01 | 135.8 | |
Income Tax Expense | 2.029975 | (4.761446) | - | - | - | - | |
Net Income | |||||||
Net Income | 12.27 | (39.92) | (31.86) | (14.78) | (56.67) | 24.62 | |
Supplemental | |||||||
EBIT | 36.46 | 31.86 | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |