

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 218.8 | 283.6 | 144 | 202.7 | 326.7 | 581.4 | |
COGS | 79.35 | 100.6 | 61.91 | 98.2 | 151.7 | 239.8 | |
Gross Profit | 139.5 | 183 | 82.09 | 104.5 | 175 | 341.6 | |
Operating Expenses & Income | |||||||
Operating Income | 32.84 | 16.14 | (107.2) | (115.2) | (60.41) | (20.09) | |
Total Operating Expenses | 106.6 | 166.8 | 189.3 | 219.7 | 235.4 | 361.7 | |
R&D Expenses | 52.1 | 90.29 | 97.59 | 106.9 | 118.9 | 159.9 | |
Selling General & Admin Expenses | 53.02 | 74.23 | 82.37 | 102.2 | 116.5 | 100.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.438) | (19.04) | - | - | - | (2.247) | |
Interest Income | - | 7.291 | 23.63 | 22.88 | 24.83 | 23.58 | |
Income Tax Expense | 0.078 | 0.082 | 0.152 | 0.486 | 0.598 | 0.564 | |
Net Income | |||||||
Net Income | 32.28 | 23.25 | (80.53) | (93.6) | (42.9) | 8.874 | |
Supplemental | |||||||
EBIT | 32.35 | 23.34 | (99.47) | (104.5) | (42.3) | - | |
EBITDA | 40.28 | 35.18 | (83.34) | (74.45) | (2.116) | 45.45 | |