

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 50.7 | 290.5 | 389.1 | 440.5 | |
COGS | 2.769 | 4.055 | 3.094 | 20.06 | 28.77 | 29.34 | |
Gross Profit | (2.769) | (4.055) | 47.6 | 270.5 | 360.4 | 411.1 | |
Operating Expenses & Income | |||||||
Operating Income | (68.28) | (145.2) | (109.7) | 65.69 | 161.3 | 197.9 | |
Total Operating Expenses | 68.28 | 145.2 | 157.3 | 204.8 | 199.1 | 213.2 | |
R&D Expenses | 27.88 | 42.46 | 46.43 | 53.57 | 58.05 | 59.23 | |
Selling General & Admin Expenses | 40.39 | 77.73 | 98.4 | 113.7 | 146.7 | 120 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.492) | (5.221) | - | - | - | - | |
Interest Income | 0.197 | 5.221 | 22.62 | 29.66 | 28.18 | 13.45 | |
Income Tax Expense | 2.729442 | 34.05 | 1.965 | 6.197 | (15.36) | (14.85) | |
Net Income | |||||||
Net Income | (69.57) | (140) | 10.93 | 89.16 | 204.8 | 241.5 | |
Supplemental | |||||||
EBIT | (68.08) | (120.2) | (97.23) | 103.2 | 189.5 | - | |
EBITDA | (66.23) | (116.8) | (91.32) | 109.9 | 196 | 218.4 | |