

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 810.5 | 587.4 | 787.6 | 705.1 | 944 | 873.8 | |
COGS | 10.84 | 14.12 | 9.133 | 11.21 | 16 | 16.06 | |
Gross Profit | 799.6 | 573.3 | 778.5 | 693.9 | 928 | 857.7 | |
Operating Expenses & Income | |||||||
Operating Income | (30.19) | (410.2) | (353.7) | (475.1) | (382) | (594.9) | |
Total Operating Expenses | 829.8 | 983.4 | 1,132.2 | 1,169 | 1,310 | 1,452.6 | |
R&D Expenses | 643 | 833 | 899.6 | 901.5 | 916 | 925 | |
Selling General & Admin Expenses | 170.9 | 150.3 | 232.6 | 267.5 | 393.9 | 527.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.349) | (8.122) | (81.46) | (90.45) | (90.54) | (89.47) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.551) | 11.74 | 32.32 | (6.171) | 1 | 0.167 | |
Net Income | |||||||
Net Income | (28.6) | (269.7) | (366.3) | (453.9) | (381) | (564.8) | |
Supplemental | |||||||
EBIT | (24.75) | (249.9) | (258.4) | (375.7) | (307) | (501.9) | |
EBITDA | (5.188) | (227.8) | (235.9) | (353.7) | (286.7) | 4,330.3 | |