

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33.88 | 154.5 | 134.1 | 171.3 | 222.3 | 189.5 | |
COGS | 15.43 | 38.48 | 63.14 | 83.55 | 83.56 | 80.87 | |
Gross Profit | 18.45 | 116 | 70.95 | 87.76 | 138.7 | 108.6 | |
Operating Expenses & Income | |||||||
Operating Income | (539.6) | (576.1) | (788.5) | (637.9) | (520.7) | (589) | |
Total Operating Expenses | 558 | 692.2 | 859.4 | 725.6 | 659.4 | 697.6 | |
R&D Expenses | 230.8 | 346.2 | 411.3 | 375.7 | 304.7 | 269.9 | |
Selling General & Admin Expenses | 327.3 | 337.9 | 450.5 | 343.8 | 356.5 | 414.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.694) | (43.67) | (105.5) | (134.1) | (117.6) | (189.2) | |
Interest Income | 1.151 | 21.36 | 27.99 | 20.83 | 53.17 | 45.54 | |
Income Tax Expense | 0.152 | 1.155 | 0.908 | 3.034 | 2.268 | 2.219 | |
Net Income | |||||||
Net Income | (548.3) | (611.1) | (831.7) | (807.2) | (534.1) | (770.2) | |
Supplemental | |||||||
EBIT | (547.4) | (566.3) | (725.3) | (670.1) | (522.6) | - | |
EBITDA | (538.8) | (554.3) | (714.6) | (642.1) | (483.8) | (569.2) | |