
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 810.5 | 587.4 | 787.6 | 705.1 | 943.7 | 874.1 | |
COGS | 10.84 | 14.12 | 9.133 | 11.21 | 15.91 | 16.03 | |
Gross Profit | 799.6 | 573.3 | 778.5 | 693.9 | 927.8 | 858.1 | |
Operating Expenses & Income | |||||||
Operating Income | (14.74) | (410.2) | (353.7) | (475.1) | (381.7) | (594.4) | |
Total Operating Expenses | 825.2 | 997.6 | 1,141.4 | 1,180.2 | 1,325.4 | 1,468.5 | |
R&D Expenses | 643.5 | 833.1 | 899.6 | 901.5 | 915.6 | 924.7 | |
Selling General & Admin Expenses | 170.9 | 150.3 | 232.6 | 267.5 | 393.9 | 527.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.4) | (8.122) | (81.46) | (84.36) | (84.28) | (82.45) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (28.6) | (269.7) | (366.3) | (453.9) | (381.4) | (565.2) | |
Supplemental | |||||||
EBIT | - | (249.9) | (252.5) | (375.7) | (295.3) | (479.5) | |
EBITDA | (30) | (227.8) | (230) | (353.7) | (272.6) | (452.6) | |