

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 511.1 | 80.08 | 71.78 | 76.53 | 959.5 | 1,402.6 | |
COGS | 207.6 | 41.16 | 37.12 | 41.5 | 406.3 | 625.3 | |
Gross Profit | 303.5 | 38.92 | 34.66 | 35.03 | 553.2 | 777.3 | |
Operating Expenses & Income | |||||||
Operating Income | (494) | (56.08) | 3.354764 | 1.194887 | 255.2 | 304.7 | |
Total Operating Expenses | 859.3 | 94.98 | 31.31 | 33.84 | 298 | 472.5 | |
R&D Expenses | 358.4 | 49.93 | 6.749103 | 6.924345 | 71.23 | 114.3 | |
Selling General & Admin Expenses | 302.5 | 23.35 | 13.68 | 14.72 | 128.6 | 136.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.378) | (1.698323) | (3.523309) | (1.033972) | (17.32) | (190.4) | |
Interest Income | 2.378 | 1.560604 | 0.294057 | 0.437687 | 11.71 | 9.142922 | |
Income Tax Expense | 4.579 | (0.476002) | 0.769211 | 0.383234 | 61.87 | 72.65 | |
Net Income | |||||||
Net Income | (347.9) | (29.04) | (12.23) | 381.3 | (532.8) | (258) | |
Supplemental | |||||||
EBIT | (494) | (56.08) | 3.354764 | 1.194887 | 255.2 | 304.7 | |
EBITDA | (341.6) | (49.79) | 10.69 | 9.015847 | 317.6 | 411 | |