
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17.5 | 24.79 | 29.06 | 37.81 | 56.1 | 102.2 | |
COGS | 12.18 | 15.78 | 18.03 | 24.24 | 31.6 | 57.25 | |
Gross Profit | 5.318947 | 9.01324 | 11.02 | 13.57 | 24.5 | 44.95 | |
Operating Expenses & Income | |||||||
Operating Income | 2.591804 | 6.276422 | 6.283061 | 1.900358 | 9.668528 | 18.26 | |
Total Operating Expenses | 2.727143 | 2.736818 | 4.737827 | 11.66 | 14.83 | 26.7 | |
R&D Expenses | 0.534064 | 0.487543 | 0.455398 | 0.548122 | 1.113058 | 1.499853 | |
Selling General & Admin Expenses | 0.934654 | 1.416186 | 2.53163 | 6.705791 | 6.75022 | 12.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0558) | (0.124104) | (0.109003) | (0.0151) | (0.0237) | (0.0263) | |
Interest Income | 0.0206 | 0.0175 | 0.0182 | 0.113736 | 0.348326 | - | |
Income Tax Expense | 0.484582 | 1.113066 | 1.284203 | 1.264933 | 3.668171 | 6.423754 | |
Net Income | |||||||
Net Income | 2.99373 | 7.282843 | 7.691085 | 3.682723 | 10.19 | 18.36 | |
Supplemental | |||||||
EBIT | 3.533696 | 8.516001 | 9.083045 | 4.942847 | 13.85 | 24.36 | |
EBITDA | 3.820757 | 9.171365 | 10.16 | 6.15447 | 15.22 | 27.04 | |