

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 56.81 | 44.32 | 117.4 | 456.2 | 418 | 436.2 | |
COGS | 20.78 | 15.1 | 42.12 | 176.2 | 160.8 | 167.1 | |
Gross Profit | 36.03 | 29.22 | 75.31 | 279.9 | 257.2 | 269.1 | |
Operating Expenses & Income | |||||||
Operating Income | (320.5) | (303.9) | (296.3) | (254.1) | (316.7) | (362.5) | |
Total Operating Expenses | 356.6 | 333.2 | 371.6 | 534 | 573.9 | 631.6 | |
R&D Expenses | 137.1 | 135.1 | 167.3 | 199.5 | 194.6 | 222.7 | |
Selling General & Admin Expenses | 187.4 | 151.1 | 150.1 | 233.4 | 269.6 | 324.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.803) | (3.819) | (14.95) | (3.375) | (5.976) | (8.381796) | |
Interest Income | 5.143 | 4.669 | 8.484 | 30.6 | 58.59 | 54.25 | |
Income Tax Expense | 0.134 | 0.079 | 0.206 | 0.386 | (4.409) | (0.237623) | |
Net Income | |||||||
Net Income | (314) | (328.2) | (301.7) | (229.8) | (276) | (326.1) | |
Supplemental | |||||||
EBIT | (311.7) | (325.6) | (285.6) | (221.9) | (269.6) | (275) | |
EBITDA | (303.9) | (304.7) | (264.3) | (202.1) | (239.6) | (342.5) | |