
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 12.85 | 15.94 | 17.49 | 14 | 158.3 | 450.9 |
COGS | 3.023 | 2.859 | 2.888 | 5.879 | 13.24 | 33.63 |
Gross Profit | 9.83 | 13.08 | 14.6 | 8.117 | 145.1 | 417.3 |
Operating Expenses & Income | ||||||
Operating Income | (33.8) | (38.77) | (73.38) | (121.3) | (51.38) | 168.6 |
Total Operating Expenses | 46.65 | 54.7 | 90.87 | 135.3 | 209.7 | 282.3 |
R&D Expenses | 20.52 | 19.43 | 43.24 | 47.84 | 39.28 | 56.04 |
Selling General & Admin Expenses | 23.11 | 32.41 | 44.74 | 81.57 | 157.2 | 192.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.762) | (2.338) | (6.273) | (14.65) | (24.17) | (26.63) |
Interest Income | 0.033 | 1.09 | 3.466 | 7.654 | 6.624 | 7.56 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (34.58) | (41.02) | (78.5) | (128.3) | (68.92) | 138.6 |
Supplemental | ||||||
EBIT | - | (38.68) | (72.23) | (113.6) | (44.75) | 176.1 |
EBITDA | - | (35.03) | (70.05) | (111.4) | (43.22) | 177.8 |