
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 100.1 | 229.1 | 269.5 | 961.1 | 323.4 | 323.4 | |
COGS | 49.37 | 36.71 | 65.81 | 132.3 | 72.83 | 59.31 | |
Gross Profit | 50.73 | 192.4 | 203.7 | 828.7 | 250.6 | 264.1 | |
Operating Expenses & Income | |||||||
Operating Income | (741.9) | (806.8) | (760.3) | (90.25) | (749) | (849.4) | |
Total Operating Expenses | 792.6 | 999.1 | 964 | 919 | 999.5 | 1,113.5 | |
R&D Expenses | 255.2 | 374.3 | 393.6 | 328.4 | - | - | |
Selling General & Admin Expenses | 554.9 | 624.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.1) | (2.58) | (2.084) | (4.082) | (7.252) | (9.616) | |
Interest Income | 2.954 | 1.188 | 1.439 | 1.286 | 0.401 | - | |
Income Tax Expense | 3.63 | 2.85 | 2.772 | 2.941 | 2.911 | 2.911 | |
Net Income | |||||||
Net Income | (767.7) | (778.8) | (763.7) | (140.8) | (780.9) | (853.1) | |
Supplemental | |||||||
EBIT | (761) | (773.4) | (758.9) | (133.8) | (770.8) | (861.3) | |
EBITDA | (726.9) | (738.3) | (723.9) | (99.06) | (742.2) | (832.9) | |