
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 415.9 | 358.9 | 446.8 | 442.4 | 306.8 | 668.1 | |
COGS | 91.52 | 81.64 | 92.9 | 96.87 | 94.95 | 219.7 | |
Gross Profit | 324.3 | 277.2 | 353.9 | 345.6 | 211.8 | 448.3 | |
Operating Expenses & Income | |||||||
Operating Income | (278.6) | (574.1) | (536.5) | (325.7) | (345.3) | (649.3) | |
Total Operating Expenses | 596.3 | 837.8 | 889.1 | 671.2 | 557.1 | 1,097.6 | |
R&D Expenses | 258.3 | 465.7 | 477.3 | 320.6 | 267.4 | 515 | |
Selling General & Admin Expenses | 128.6 | 169.7 | 139.8 | 137.2 | 96.76 | 162 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.905) | (39.4) | (57.03) | (15.64) | (17.81) | (33.82) | |
Interest Income | 13.62 | 51.71 | 68.29 | 19.55 | 20.1 | 29.83 | |
Income Tax Expense | (6.161) | (30.29) | (5.71411) | (21.93) | 2.807 | (19.35) | |
Net Income | |||||||
Net Income | (373.6) | (933.9) | (639.9) | (671.2) | (407.7) | (1,076.4) | |
Supplemental | |||||||
EBIT | (375.6) | (981.6) | (611.6) | (680.4) | (345.3) | (1,004) | |
EBITDA | (324) | (882.4) | (498.2) | (576) | (315.4) | (783.2) | |