

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 161.7 | 126.4 | 190.1 | 193.3 | 83.68 | 67.5 | |
COGS | 77.64 | 65.41 | 82.98 | 83.17 | 40.93 | 27.65 | |
Gross Profit | 84.04 | 61.02 | 107.2 | 110.1 | 42.75 | 39.85 | |
Operating Expenses & Income | |||||||
Operating Income | (864.1) | (743.2) | (697.8) | (846.4) | (1,046.1) | (993.8) | |
Total Operating Expenses | 948.1 | 804.2 | 804.9 | 956.5 | 1,088.9 | 1,033.7 | |
R&D Expenses | 541.2 | 444.8 | 456.4 | 573.3 | 720.1 | 632 | |
Selling General & Admin Expenses | 58 | 359.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.911) | (0.835) | (1.128) | (2.057) | (1.945) | (1.808) | |
Interest Income | 0.041 | 0.706 | 0.072 | 0.232 | 2.761 | - | |
Income Tax Expense | 3.8 | 0.95 | 0.95 | 2.29 | 2.29 | 2.96 | |
Net Income | |||||||
Net Income | (912.9) | (759.7) | (846.5) | (859.8) | (1,104.1) | (1,063.5) | |
Supplemental | |||||||
EBIT | (908.2) | (757.9) | (844.5) | (855.5) | - | - | |
EBITDA | (905.7) | (750) | (836.5) | (855.5) | (1,046.1) | (989.1) | |