

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 252.8 | 266.8 | 310.6 | 389.1 | 250.3 | 232.4 | |
COGS | 63.71 | 86.34 | 132 | 153.2 | 172.9 | 164.8 | |
Gross Profit | 189 | 180.5 | 178.6 | 235.9 | 77.38 | 67.61 | |
Operating Expenses & Income | |||||||
Operating Income | (196.1) | (290.5) | (318.3) | (324.4) | (487.7) | (461.1) | |
Total Operating Expenses | 385.2 | 471 | 496.9 | 560.3 | 565.1 | 528.7 | |
R&D Expenses | 150.5 | 210.7 | 201.4 | 226.4 | 229.1 | 211 | |
Selling General & Admin Expenses | 61.04 | 77.17 | 81.37 | 94.24 | 98.6 | 100.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.827) | (22.33) | - | - | - | - | |
Interest Income | 1.827 | 21.98 | 40.08 | 36.19 | 28.45 | 20.23 | |
Income Tax Expense | 0.789 | 0.675 | 0.792 | 0.976 | 0.822 | 0.685 | |
Net Income | |||||||
Net Income | (192.1) | (268.8) | (279.7) | (288.7) | (470.4) | (446.4) | |
Supplemental | |||||||
EBIT | (191.3) | (268.2) | (278.9) | (287.7) | (469.5) | - | |
EBITDA | (186.1) | (262.1) | (266.2) | (275.1) | (456) | (435.5) | |