
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 32.25 | 97.1 | 152.4 | 102.1 | 221.1 | 199.6 | |
COGS | 16.45 | 6.266 | 7.15 | 32.6 | 38.38 | 37.8 | |
Gross Profit | 15.8 | 90.84 | 145.2 | 69.48 | 182.3 | 157.4 | |
Operating Expenses & Income | |||||||
Operating Income | (559.3) | (803) | (255.1) | (210.5) | (116.4) | (159.3) | |
Total Operating Expenses | 591.6 | 893.8 | 400.4 | 280 | 313.4 | 320.7 | |
R&D Expenses | 377.9 | 383.3 | 293.6 | 130.3 | 101 | 100.7 | |
Selling General & Admin Expenses | 213.2 | 333.9 | 284.3 | 247.7 | 221.3 | 164.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.49) | (17.17) | (20.67) | (18.26) | (42.64) | (67.48) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.191604) | 7.807 | 3.668 | 0.393768 | 6.124 | 2.62478 | |
Net Income | |||||||
Net Income | (579) | (827.9) | (297.9) | (239.3) | (112.1) | (316.8) | |
Supplemental | |||||||
EBIT | (553.7) | (802.9) | (273.6) | (220.7) | (62.93) | (197.7) | |
EBITDA | (537.3) | (783.1) | (254.6) | (204.4) | (45.49) | (181.9) | |