
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 708.2 | 374.5 | 61.11 | 54.45 | 231 | 305.9 | |
COGS | 140 | 150.5 | 61.49 | 52.88 | 152.6 | 160.6 | |
Gross Profit | 568.2 | 223.9 | (0.378) | 1.561999 | 78.4 | 145.3 | |
Operating Expenses & Income | |||||||
Operating Income | 70.57 | (425.1) | (697.4) | (896.1) | (828.2) | (774.4) | |
Total Operating Expenses | 497.6 | 649 | 697.1 | 897.7 | 906.6 | 919.7 | |
R&D Expenses | 266.5 | 303.7 | 375.6 | 469.6 | - | - | |
Selling General & Admin Expenses | 231.1 | 95 | 108 | 109 | 942.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.236) | (7.457) | (9.774) | (9.514) | (14.28) | (20.29) | |
Interest Income | 5.06 | 8.684 | 0.04 | 0.48 | 3.807 | - | |
Income Tax Expense | 2.009 | 2.009 | 3.024 | 2.491 | 2.542 | 2.542 | |
Net Income | |||||||
Net Income | 142.9 | (474) | (589.2) | (872.2) | (763.8) | (795.9) | |
Supplemental | |||||||
EBIT | 70.57 | (425.1) | (697.4) | (896.1) | (828.2) | (774.4) | |
EBITDA | 89.07 | (370.8) | (659.3) | (860.1) | (792.7) | (743.4) | |