

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 913.1 | 0.436 | 370 | 35 | 3.51 | 13.39 | |
COGS | 101.2 | 110.3 | 130.3 | 110.3 | 233 | 218.9 | |
Gross Profit | 913.1 | (109.8) | 239.8 | (75.25) | (229.4) | (205.5) | |
Operating Expenses & Income | |||||||
Operating Income | 373.5 | (673.2) | (222.5) | (466.6) | (568.3) | (531.9) | |
Total Operating Expenses | 539.6 | 563.3 | 462.3 | 391.3 | 338.9 | 326.4 | |
R&D Expenses | 438.6 | 461.6 | 387.3 | 320.7 | 265.3 | 270.3 | |
Selling General & Admin Expenses | 102.8 | 102.5 | 76.16 | 72.98 | 73.54 | 70.07 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.96) | (46.83) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.87 | (0.325) | 2.888 | 3.587 | 3.634 | 3.032 | |
Net Income | |||||||
Net Income | 377.7 | (650.2) | (153.6) | (366.3) | (581.6) | (451.1) | |
Supplemental | |||||||
EBIT | 373.5 | (673.2) | (150.7) | (362.7) | (578) | (472.7) | |
EBITDA | 391.5 | (649) | (130.9) | (343.4) | (558.5) | (454) | |