

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7.596 | 109.1 | 342.3 | 484.6 | 1,246.1 | 2,496.6 | |
COGS | 2.548 | 44.41 | 128.2 | 169.3 | 584.2 | 1,139.6 | |
Gross Profit | 5.048 | 64.68 | 214.1 | 315.4 | 661.8 | 1,357 | |
Operating Expenses & Income | |||||||
Operating Income | (81.25) | (62.64) | 10.79 | 50.82 | 27.54 | 74.61 | |
Total Operating Expenses | 81.12 | 69.85 | 179.3 | 264.6 | 634.3 | 1,282.4 | |
R&D Expenses | 34.13 | 39.42 | 87.76 | 74.89 | 265.5 | 512 | |
Selling General & Admin Expenses | 41.09 | 33.48 | 53.8 | 75.28 | 143.5 | 136.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.189) | (0.276642) | (6.091132) | (13.28) | (56.92) | (39.22) | |
Interest Income | - | 0.000681 | 0.694047 | 6.721119 | 5.826 | - | |
Income Tax Expense | (18.53) | 3.718316 | (1.446669) | 3.797414 | 2.881869 | 6.346834 | |
Net Income | |||||||
Net Income | (80.51) | (70.92) | 3.549244 | 30.89 | (11.05) | 81.87 | |
Supplemental | |||||||
EBIT | (75.25) | (66.92) | 11.05 | 57.27 | 48.76 | 68.71 | |
EBITDA | (70.07) | (63.26) | 15.88 | 61.92 | 82.52 | 136 | |