
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 675.2 | 542.9 | 682.7 | 516.7 | 305.9 | 290.5 | |
COGS | 275.4 | 233.1 | 172.3 | 229.5 | 123.4 | 113.7 | |
Gross Profit | 399.8 | 309.7 | 510.4 | 287.3 | 182.5 | 176.8 | |
Operating Expenses & Income | |||||||
Operating Income | (536.6) | (235.3) | 0.916923 | (167.6) | (199.6) | (210.4) | |
Total Operating Expenses | 936.4 | 545.1 | 509.5 | 454.9 | 505.5 | 488.9 | |
R&D Expenses | 151.4 | 140.5 | 159 | 129.5 | 136.9 | 133 | |
Selling General & Admin Expenses | 131.9 | 134.9 | 148.6 | 135.7 | 100.6 | 149.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.494) | (8.698) | (10.28) | (8.758) | (6.472565) | (5.880387) | |
Interest Income | 0.957558 | 0.986619 | 0.701038 | 0.729634 | 0.306561 | 0.223736 | |
Income Tax Expense | (88) | (47.37) | (4.531497) | (22.55) | - | (9.551584) | |
Net Income | |||||||
Net Income | (439.7) | (187.1) | 6.586077 | (144.8) | (338) | (335.1) | |
Supplemental | |||||||
EBIT | (529.7) | (226.6) | 10.6 | (161.4) | - | - | |
EBITDA | (494.3) | (190.5) | 45.84 | (130.4) | - | - | |