
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 873.8 | 253.1 | 339.8 | 343.5 | 2,463.8 | 2,602.4 |
COGS | 259.5 | 68.85 | 85.7 | 91.64 | 696.1 | 729.5 |
Gross Profit | 614.3 | 184.2 | 254.1 | 251.8 | 1,767.7 | 1,872.9 |
Operating Expenses & Income | ||||||
Operating Income | (289.4) | (68.33) | (47.19) | (36.99) | (137) | (108.2) |
Total Operating Expenses | 1,163.1 | 321.4 | 387 | 380.5 | 2,600.8 | 2,710.6 |
R&D Expenses | 308.8 | 83.11 | 104.2 | 102.2 | 716.3 | 747.9 |
Selling General & Admin Expenses | 594.8 | 169.4 | 197.1 | 186.7 | 1,188.4 | 1,233.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (11.32) | (1.930976) | (1.895215) | (1.385261) | (3.128) | (3.339) |
Interest Income | 0.926 | 2.986243 | 14.3 | 15 | 85.47 | 82.42 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (306.9) | (68.08) | (35.66) | (22.1) | (71.15) | (29.09) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |