
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33.92 | 209.9 | 69.56 | 70.84 | 81.36 | 78.77 | |
COGS | 1.393 | 3.301 | 2.529 | 5.949 | 7.674 | 8.865 | |
Gross Profit | 32.52 | 206.6 | 67.03 | 64.89 | 73.68 | 69.9 | |
Operating Expenses & Income | |||||||
Operating Income | (261.7) | (123.3) | (166) | (130.7) | (108.4) | (99.11) | |
Total Operating Expenses | 294.2 | 330 | 233 | 195.5 | 182.1 | 169 | |
R&D Expenses | 158 | 186.5 | 127.1 | 109.6 | 104 | 82.23 | |
Selling General & Admin Expenses | 71.46 | 107.7 | 72.88 | 64.47 | 36.56 | 49.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.34) | (36.73) | (46.33) | (50.21) | (51.63) | (52.26) | |
Interest Income | 0.066 | 17.97 | 6.623 | 12.27 | 8.81 | 6.816 | |
Income Tax Expense | (21.48) | 0.227 | 39.11 | 0.166 | (0.157) | (0.67) | |
Net Income | |||||||
Net Income | (230) | (157.1) | (240.1) | (157.8) | (142.6) | (96.91) | |
Supplemental | |||||||
EBIT | (233.2) | (110.1) | (149.1) | (105.9) | (91.15) | - | |
EBITDA | (230.5) | (107.7) | (145.8) | (102.6) | (89.27) | (87.48) | |