

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 992.6 | 619 | 289.2 | 283.5 | 322.7 | 323.9 | |
COGS | 215.5 | 252.1 | 184.8 | 176.3 | 191.8 | 208.7 | |
Gross Profit | 777.1 | 366.9 | 104.5 | 107.2 | 130.9 | 115.3 | |
Operating Expenses & Income | |||||||
Operating Income | 104.3 | 178.5 | (195.5) | (73.92) | (91.1) | (120.1) | |
Total Operating Expenses | 104.3 | 188.4 | 300 | 181.1 | 222 | 235.4 | |
R&D Expenses | 24.22 | 28.91 | 41.44 | 48.82 | 53.91 | 56.76 | |
Selling General & Admin Expenses | 50.73 | 111.1 | 89 | 88.11 | 116.7 | 119.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.206) | (1.013) | (0.488) | (0.17) | (0.075) | (0.238) | |
Interest Income | 1.347 | 5.498 | 18.61 | 31.47 | 30.92 | 29.86 | |
Income Tax Expense | 174.8 | 42.1 | 1.154 | (8.136) | (8.394) | (5.616001) | |
Net Income | |||||||
Net Income | 104.3 | 143.4 | (167.8) | (42.71) | (60.51) | (84.38) | |
Supplemental | |||||||
EBIT | 104.3 | 185 | (173.6) | (51.79) | (69.95) | (90.85) | |
EBITDA | 106 | 217.7 | (147.5) | (26.86) | (45.83) | (65.02) | |