

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30.26 | 93.46 | 241.6 | 441.5 | 605.5 | 668.5 | |
COGS | 9.103 | 28.19 | 87.53 | 179.5 | 242.7 | 276.1 | |
Gross Profit | 21.16 | 65.27 | 154.1 | 262.1 | 362.8 | 392.3 | |
Operating Expenses & Income | |||||||
Operating Income | (39.43) | (31.44) | (28.73) | 37.5 | 108.6 | 81.61 | |
Total Operating Expenses | 60.59 | 96.71 | 182.8 | 224.6 | 254.2 | 310.7 | |
R&D Expenses | 22.3 | 26.81 | 63.27 | 55.97 | 69.06 | 92.47 | |
Selling General & Admin Expenses | 38.28 | 51.69 | 119.6 | 168.6 | 180.9 | 204.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.874) | (3.726) | (10.79) | (14.41) | (13.78) | (21.24) | |
Interest Income | 0.877 | 0.9 | 12.5 | - | - | 6.3 | |
Income Tax Expense | 0.036 | 0.066 | (1.643) | 0.316 | (82.77) | (79.14) | |
Net Income | |||||||
Net Income | (44.22) | (36.23) | (25.03) | 35.46 | 190.3 | 151.7 | |
Supplemental | |||||||
EBIT | (40.3) | (32.44) | (15.88) | 50.19 | 121.3 | - | |
EBITDA | (38.49) | (28.96) | (7.703) | 69.95 | 148.5 | 120 | |