

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37.7 | 15.92 | 14.02 | 33.28 | 81.39 | 397.5 | |
COGS | 7.873 | 8.723 | 13.73 | 23.79 | 4.843 | 11.16 | |
Gross Profit | 37.7 | 15.92 | 14.02 | 9.488 | 76.55 | 386.3 | |
Operating Expenses & Income | |||||||
Operating Income | (72.76) | (116.4) | (137.1) | (164.2) | (106) | 184 | |
Total Operating Expenses | 110.5 | 132.3 | 151.1 | 173.7 | 182.5 | 202.3 | |
R&D Expenses | 66.69 | 85.72 | 103.8 | 119.5 | 129.6 | 153.2 | |
Selling General & Admin Expenses | 43.77 | 46.55 | 47.29 | 54.22 | 52.9 | 52.16 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.288) | (4.946) | (13.24) | (13.27) | (12.2) | (12.48) | |
Interest Income | 0.212 | 0.777 | 2.155 | 4.145 | 1.818 | 1.334 | |
Income Tax Expense | (7.585) | 13.26 | 13.56 | - | - | 2.362 | |
Net Income | |||||||
Net Income | (79.56) | (129.6) | (84.03) | (147.8) | (114.2) | 78.98 | |
Supplemental | |||||||
EBIT | (79.27) | (124.7) | (70.78) | (134.5) | (102) | - | |
EBITDA | (71.4) | (116.1) | (57.05) | (121.7) | (89.4) | 259.9 | |