
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 65.77 | 1,065.6 | 86.78 | 117.9 | 129.1 | 140.5 | |
COGS | 20.72 | 221.2 | 468.5 | 54.89 | 89.25 | 100.9 | |
Gross Profit | 45.04 | 844.4 | (381.7) | 63.03 | 39.88 | 39.65 | |
Operating Expenses & Income | |||||||
Operating Income | (391.1) | 456.2 | (1,096.6) | (1,085.4) | (799.1) | (805.3) | |
Total Operating Expenses | 923.2 | 1,085.8 | 714.9 | 1,203.3 | 928.2 | 945.8 | |
R&D Expenses | 806 | 919 | 538.3 | 924.9 | 605.9 | 609 | |
Selling General & Admin Expenses | 94.31 | 120.3 | 121.9 | 223.6 | 233.1 | 236 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.899) | (4.595) | (5.61) | (9.609) | (8.901) | (8.683) | |
Interest Income | 29.93 | 51.02 | 234.8 | 286.2 | 219.3 | 201 | |
Income Tax Expense | 16.86 | 99.73 | 5.29 | - | - | - | |
Net Income | |||||||
Net Income | (412.8) | 360 | (1,312.9) | (1,165.1) | (1,044.8) | (1,033.1) | |
Supplemental | |||||||
EBIT | (390.6) | 456.7 | (1,096.6) | - | - | - | |
EBITDA | (193.7) | 950.9 | (648.1) | - | - | - | |