
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 85.48 | 128.2 | 360.7 | 629 | 855.1 | 905.7 | |
COGS | 44.14 | 65.14 | 267.2 | 455.4 | 517.4 | 542.6 | |
Gross Profit | 41.34 | 63.02 | 93.46 | 173.7 | 337.7 | 363.1 | |
Operating Expenses & Income | |||||||
Operating Income | 36.33 | 55.66 | 49.76 | 131.1 | 286.6 | 298.3 | |
Total Operating Expenses | 49.15 | 72.51 | 310.9 | 497.9 | 568.4 | 607.3 | |
R&D Expenses | 0.419053 | 2.472585 | 3.485994 | 3.186034 | 5.277453 | 5.467517 | |
Selling General & Admin Expenses | 2.539858 | 6.021721 | 22.82 | 55.27 | 50.99 | 84.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.913101) | (0.360527) | (1.032748) | (8.833937) | (17.7) | (19.2) | |
Interest Income | 1.075351 | 0.841918 | 1.963846 | 17 | 12.01 | 17.52 | |
Income Tax Expense | (0.589266) | 0.292571 | - | - | - | - | |
Net Income | |||||||
Net Income | 37.54 | 56.36 | 214.7 | 196.7 | 222.9 | 240.4 | |
Supplemental | |||||||
EBIT | 35.33 | 55 | - | - | - | - | |
EBITDA | 46.4 | 67.59 | - | - | - | - | |