
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,423.9 | 772.1 | 1,083 | 1,716.9 | 3,251.1 | 3,251.1 | |
COGS | 67.16 | 272 | 257.3 | 346.7 | 425.5 | 541.2 | |
Gross Profit | 1,356.7 | 500.1 | 825.7 | 1,370.1 | 3,251.1 | 3,251.1 | |
Operating Expenses & Income | |||||||
Operating Income | 162.8 | (995.2) | (1,501.5) | (1,455.7) | 721.4 | 721.4 | |
Total Operating Expenses | 1,193.9 | 1,495.3 | 2,327.2 | 2,825.8 | 2,529.6 | 2,529.6 | |
R&D Expenses | 711 | 982.1 | 1,596 | 1,556.2 | 1,218.7 | 1,781.2 | |
Selling General & Admin Expenses | 219.8 | 266.3 | 304.2 | 316.7 | 1,473.9 | 431.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.323) | (6.757) | (23.09) | (72.38) | (70.17) | (70.17) | |
Interest Income | 43.35 | 61.54 | 28.14 | 10.24 | 4.594 | - | |
Income Tax Expense | - | - | - | - | 0.7487 | 0.7487 | |
Net Income | |||||||
Net Income | 276.3 | (998.8) | (1,511.2) | (1,468.4) | 708.5 | 708.5 | |
Supplemental | |||||||
EBIT | 281.6 | (992.1) | (1,488.1) | (1,396) | 709.3 | 710.1 | |
EBITDA | 347.8 | (868) | (1,312) | (1,165) | 940.3 | 946.7 | |