

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 138.3 | 243.2 | 240.7 | 3.551 | 829.4 | 669.5 | |
COGS | - | 10.42 | 12.49 | 18.59 | 23.93 | - | |
Gross Profit | 138.3 | 243.2 | 228.2 | (15.04) | 829.4 | 669.5 | |
Operating Expenses & Income | |||||||
Operating Income | (149) | (178.5) | (205) | (601.1) | 98.35 | (226.4) | |
Total Operating Expenses | 287.3 | 421.7 | 433.2 | 586 | 731.1 | 895.9 | |
R&D Expenses | 206.3 | 297.3 | 342.3 | 489.2 | 607.2 | 723.4 | |
Selling General & Admin Expenses | 80.98 | 124.4 | 90.93 | 96.82 | 121.9 | 170.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.12) | (5.033) | (18.33) | (32.35) | (89.36) | (92.61) | |
Interest Income | 6.12 | 5.033 | 15.3 | 22.72 | 37.29 | 52.55 | |
Income Tax Expense | 0.002 | 3.785 | 2.784 | (2.767) | 21.42 | 20.05 | |
Net Income | |||||||
Net Income | (140.8) | (176.5) | (205.3) | (599.5) | (1.631) | (320) | |
Supplemental | |||||||
EBIT | (140.8) | (178.5) | (188.2) | (580.1) | 140.9 | - | |
EBITDA | (132.6) | (168.1) | (175.7) | (561.5) | 164.8 | (140.3) | |