
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21.35 | 8.758684 | 13.75 | 143.4 | 786.1 | 807 | |
COGS | 30.91 | 32.19 | 33.26 | 60.14 | 121.4 | 92.55 | |
Gross Profit | (9.557429) | (23.44) | 13.75 | 83.25 | 664.7 | 714.4 | |
Operating Expenses & Income | |||||||
Operating Income | (168.6) | (266.2) | (470.4) | (294.7) | 319.7 | 329.5 | |
Total Operating Expenses | 180.7 | 319.7 | 470.4 | 377.9 | 344.9 | 384.9 | |
R&D Expenses | 151.9 | 245.4 | 339.8 | 301.8 | 239.2 | 253.2 | |
Selling General & Admin Expenses | 23.98 | 69.44 | 153.5 | 104.7 | 99.81 | 99.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.84) | (16.94) | (15.68) | (21.12) | (21.58) | (7.04) | |
Interest Income | 7.058 | 16.94 | 15.68 | 21.12 | 19.22 | 19.22 | |
Income Tax Expense | (0.073) | (0.0662) | (0.0681) | (0.0659) | 0.0711 | 0.073 | |
Net Income | |||||||
Net Income | (411) | (270.3) | (473.4) | (303) | 306.3 | 314.4 | |
Supplemental | |||||||
EBIT | (179.3) | (293.8) | (481.5) | (309.1) | 319.7 | 330.1 | |
EBITDA | (155.6) | (267.9) | (451.4) | (281.6) | 351 | 360.7 | |