
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 701.9 | 933 | 1,243.3 | 1,902 | 2,198.2 | 1,974.3 | |
COGS | 97.05 | 140 | 150.3 | 319.1 | 839.6 | 807.6 | |
Gross Profit | 604.8 | 793 | 1,093 | 1,582.9 | 1,358.6 | 1,166.7 | |
Operating Expenses & Income | |||||||
Operating Income | (449.7) | (536.2) | (267.8) | 218.1 | (657.8) | (62.24) | |
Total Operating Expenses | 1,151.6 | 1,469.2 | 1,511.2 | 1,683.9 | 2,856 | 2,036.6 | |
R&D Expenses | 771.2 | 877.1 | 877.4 | 804.5 | 1,522.1 | 789.4 | |
Selling General & Admin Expenses | 282.7 | 451.4 | 481.9 | 557.9 | 491.7 | 436.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.52) | (53.25) | (22.01) | (18.39) | (38.14) | (71.63) | |
Interest Income | 0.511 | 27.72 | 85.97 | 71.77 | 36.69 | 31.29 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (418.8) | (703.5) | (536) | 235.2 | (713.4) | (136.7) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | (317.4) | (594.9) | - | - | - | - | |