

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 157.2 | 270.8 | 331.4 | 450.7 | 874.8 | 940.6 | |
COGS | 7.264 | 6.594 | 4.481 | 12.27 | 19.07 | 20.93 | |
Gross Profit | 149.9 | 264.2 | 326.9 | 438.4 | 855.8 | 919.7 | |
Operating Expenses & Income | |||||||
Operating Income | (177.7) | (148.4) | (103.7) | (2.543) | 341 | (313.2) | |
Total Operating Expenses | 334.9 | 419.3 | 435.1 | 453.3 | 533.8 | 1,253.8 | |
R&D Expenses | 208.8 | 253.3 | 216.6 | 174.6 | 166.1 | 895.5 | |
Selling General & Admin Expenses | 118.8 | 159.4 | 214.1 | 266.3 | 348.6 | 337.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.29) | (99.09) | (108.2) | (98.52) | (78.87) | (75.29) | |
Interest Income | 0.062 | 5.127 | 15.78 | 14.75 | 10.67 | 9.818 | |
Income Tax Expense | 2.253 | 2.733 | - | - | - | - | |
Net Income | |||||||
Net Income | (184.1) | (247.1) | (226.5) | (88.88) | 263.9 | (384.7) | |
Supplemental | |||||||
EBIT | (177.7) | (148.4) | (118) | 11.56 | 346.3 | (305.9) | |
EBITDA | (122.5) | (145.3) | (116.3) | 12.81 | 347.7 | (304.2) | |