

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37.65 | 50.59 | 54.44 | 90.07 | 126.4 | 228.8 | |
COGS | 28.93 | 11.04 | 24.04 | 19.09 | 46.1 | 83.05 | |
Gross Profit | 8.72 | 39.54 | 30.4 | 70.98 | 80.35 | 145.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1.912) | (16.47) | 3.482 | 9.15 | 20.44 | 37.86 | |
Total Operating Expenses | 10.64 | 56.01 | 26.91 | 61.83 | 59.91 | 107.9 | |
R&D Expenses | 3.647 | 17.31 | 8.273 | 15.3 | 10.6 | - | |
Selling General & Admin Expenses | - | 17.09 | 19.46 | 23.29 | - | 35.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.367) | (0.396) | (0.481) | (0.082) | (1.636) | (3.243) | |
Interest Income | 0.005 | - | 0.145 | 0.307 | 0.135 | 0.128 | |
Income Tax Expense | (1.359) | (4.382) | 0.905 | 1.597 | 6.474 | 6.823 | |
Net Income | |||||||
Net Income | (0.92) | (12.47) | 2.595 | 7.109 | 12.54 | 17.29 | |
Supplemental | |||||||
EBIT | (1.912) | (0.26) | 5.464 | 15.54 | 20.65 | 27.37 | |
EBITDA | 1.802 | 7.744 | 5.747 | 15.76 | 31.25 | 42.6 | |