

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 271.9 | 526.9 | 872 | 1,476.5 | 2,347.6 | 2,578.1 | |
COGS | 67.38 | 118.2 | 157.1 | 303.4 | 614.3 | 910.5 | |
Gross Profit | 204.5 | 408.7 | 714.9 | 1,173.1 | 1,733.4 | 1,667.6 | |
Operating Expenses & Income | |||||||
Operating Income | (115) | (68.7) | (29.45) | 61.9 | 105.6 | (92.67) | |
Total Operating Expenses | 319.5 | 477.4 | 744.4 | 1,111.2 | 1,627.8 | 1,760.2 | |
R&D Expenses | 22.38 | 29.24 | 48.23 | 78.82 | 149.3 | 183.4 | |
Selling General & Admin Expenses | 113.7 | 98.19 | 129.9 | 167.8 | 272.7 | 431.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.802) | (2.988) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (3.136) | (0.031) | 1.975 | (54.33) | (4.441) | (21.58) | |
Net Income | |||||||
Net Income | (107.7) | (65.68) | (23.55) | 126 | 128.4 | (142) | |
Supplemental | |||||||
EBIT | (110.8) | (65.71) | (21.57) | 71.71 | 123.9 | (163.6) | |
EBITDA | (106.7) | (58.23) | (12.06) | 88.8 | 178.4 | (76.42) | |