

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69.72 | 77.65 | 9.303 | 221.9 | 502.1 | 691.8 | |
COGS | 3.114 | 3.434 | 2.446 | 3.878 | 28.27 | 47.45 | |
Gross Profit | 66.6 | 74.21 | 6.857 | 218 | 473.8 | 644.4 | |
Operating Expenses & Income | |||||||
Operating Income | (576.6) | (512.2) | (607.4) | (593) | (569.1) | (543.5) | |
Total Operating Expenses | 643.2 | 586.4 | 614.2 | 811 | 1,042.9 | 1,187.9 | |
R&D Expenses | 451 | 399.5 | 455.7 | 506.5 | 477.5 | 531 | |
Selling General & Admin Expenses | 192.2 | 143.2 | 150.6 | 250.9 | 531.2 | 645.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.78) | (80.44) | (81.29) | (99.29) | (53.1) | (89.83) | |
Interest Income | 1.133 | 7.542 | 18.04 | 17.25 | 19.85 | 16.82 | |
Income Tax Expense | 52.84 | 9.312 | 71.51 | 1.153 | 0.555 | (7.732) | |
Net Income | |||||||
Net Income | (562.5) | (481.2) | (643.2) | (535.8) | (729.3) | (696.2) | |
Supplemental | |||||||
EBIT | (539.7) | (404.2) | (572) | (442.9) | (681.9) | (616.3) | |
EBITDA | (533.8) | (397.4) | (565.5) | (436.8) | (672.9) | (602.8) | |