
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36.77 | 83.03 | 91.43 | 489.7 | 586.3 | 492 | |
COGS | - | 64.09 | 160.9 | 185.3 | 235.6 | 194.6 | |
Gross Profit | 36.77 | 18.93 | (69.42) | 304.4 | 350.8 | 297.4 | |
Operating Expenses & Income | |||||||
Operating Income | (235.5) | (346.4) | (354.9) | 69.64 | 78.21 | 47.32 | |
Total Operating Expenses | 272.2 | 365.4 | 285.4 | 234.7 | 272.6 | 250.1 | |
R&D Expenses | 191 | 180.6 | 210.8 | 171.3 | 184.2 | 137.7 | |
Selling General & Admin Expenses | 84.13 | 186.7 | 73.04 | 61.45 | 90.95 | 114.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113) | (91.44) | (134.8) | (157.6) | (149.2) | (158.8) | |
Interest Income | 0.019 | 0.912 | 4.823 | 4.617 | 198.5 | 262.4 | |
Income Tax Expense | (47.69) | (38.07) | (99.32) | 14.3 | 108.4 | 147.4 | |
Net Income | |||||||
Net Income | (101.5) | (513.6) | (551.7) | (231.9) | 27.92 | (179.6) | |
Supplemental | |||||||
EBIT | (36.23) | (460.2) | (517.9) | (63.58) | 285.5 | (34.78) | |
EBITDA | (18.03) | (439.8) | (493.7) | (32.27) | 323.4 | (1.425) | |