

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38.54 | 220.2 | 270.3 | 423.2 | 677.6 | 840.8 | |
COGS | 9.1 | 22.89 | 56.52 | 60.91 | 307.4 | 382.7 | |
Gross Profit | 29.44 | 197.3 | 213.7 | 362.3 | 370.1 | 458.1 | |
Operating Expenses & Income | |||||||
Operating Income | (156.6) | 9.773 | (25.2) | (45.62) | 77.22 | 100.3 | |
Total Operating Expenses | 186.1 | 187.5 | 238.9 | 407.9 | 292.9 | 357.9 | |
R&D Expenses | 99.3 | 65.49 | 76.1 | 111.6 | 96.85 | 127.1 | |
Selling General & Admin Expenses | 85.95 | 97.95 | 119.9 | 156.6 | 196.3 | 230.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.452) | (1.253) | - | - | - | - | |
Interest Income | 0.097 | 1.253 | - | - | - | - | |
Income Tax Expense | 1.385 | (172.3) | (30.74) | 7.041 | 29.86 | 33.59 | |
Net Income | |||||||
Net Income | (157.9) | 183.4 | 14.08 | (43.19) | 59.01 | 80.66 | |
Supplemental | |||||||
EBIT | (156.6) | 11.03 | (16.65) | (36.15) | 88.87 | 110.3 | |
EBITDA | (154.3) | 13.43 | (14.31) | (34.46) | 90.42 | 112.1 | |