
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.29383 | 40.76 | 89.5 | 38.1 | 158.2 | 294.7 | |
COGS | 6.923154 | 8.18444 | 2.034 | 4.486 | 11.08 | 22.58 | |
Gross Profit | (2.629324) | 32.57 | 87.47 | 33.61 | 147.1 | 272.1 | |
Operating Expenses & Income | |||||||
Operating Income | (142.5) | (122.2) | 21.83 | (2.185) | 80.7 | 144.1 | |
Total Operating Expenses | 139.9 | 154.7 | 65.64 | 35.8 | 66.43 | 128 | |
R&D Expenses | 101.7 | 129.8 | 45.08 | 21 | 38.13 | 74.38 | |
Selling General & Admin Expenses | 10.32 | 10.08 | 19.5 | 4.868 | 15.7 | 12.61 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.175421) | (1.99173) | (3.872) | (3.505) | (2.044019) | (5.007507) | |
Interest Income | 2.269 | 2.866 | 5.624 | 6.783 | 12.17 | - | |
Income Tax Expense | 0.0488 | 0.24859 | (0.081) | 0.997 | 1.321952 | 2.253115 | |
Net Income | |||||||
Net Income | (137.3) | (137.5) | 22.8 | 2.778 | 91.47 | 157.4 | |
Supplemental | |||||||
EBIT | (124.1) | (135.4) | 26.62 | 7.285377 | 80.7 | 151.6 | |
EBITDA | (130.8) | (127.3) | 31.26 | 10.17 | 83.23 | 157 | |