

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 70.43 | 94.59 | 7.53 | 18.47 | 88.04 | 70.96 | |
COGS | 159.9 | 240.8 | 330.1 | 339.4 | 10.13 | 10.66 | |
Gross Profit | (89.51) | (146.2) | (322.6) | (320.9) | 77.91 | 60.3 | |
Operating Expenses & Income | |||||||
Operating Income | (186.3) | (324.2) | (496.2) | (536.2) | (612.3) | (704.6) | |
Total Operating Expenses | 96.8 | 178 | 173.6 | 215.3 | 690.2 | 764.9 | |
R&D Expenses | 159.9 | 240.8 | 330.1 | 339.4 | 405.9 | 394.1 | |
Selling General & Admin Expenses | 96.8 | 178 | 173.6 | 215.3 | 284.3 | 370.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.33) | (51.16) | (57.67) | (86.51) | (103.9) | (89.99) | |
Interest Income | 0.331 | 11.34 | 25.96 | 51.53 | 48.42 | 32.74 | |
Income Tax Expense | 27.06 | 13.6 | 11.72 | - | - | - | |
Net Income | |||||||
Net Income | (215.3) | (389) | (526.2) | (589.5) | (785) | (894) | |
Supplemental | |||||||
EBIT | (186) | (337.8) | (468.6) | (503) | (785) | (834.3) | |
EBITDA | (176.3) | (329.4) | (456.7) | (493.5) | (775.3) | (818.6) | |