

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19.14 | 77.06 | 186.4 | 336.9 | 521.3 | 618.1 | |
COGS | 1.903 | 12.37 | 47.04 | 81.64 | 100.6 | 113.1 | |
Gross Profit | 17.23 | 64.69 | 139.3 | 255.2 | 420.7 | 505 | |
Operating Expenses & Income | |||||||
Operating Income | (173.4) | (131.2) | (109.2) | (87.61) | (22.14) | (107.7) | |
Total Operating Expenses | 190.6 | 195.9 | 248.5 | 342.9 | 443.2 | 612.8 | |
R&D Expenses | 131.4 | 106.8 | 102.6 | 140.6 | 186.2 | 282.5 | |
Selling General & Admin Expenses | 50.02 | 16.96 | 139.6 | 190.7 | 257 | 313.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.59) | (15.98) | (15.11) | (14.31) | (14.39) | (13.44) | |
Interest Income | 0.366 | 3.857 | 12.1 | 13.79 | 12.73 | 13.92 | |
Income Tax Expense | 0.037 | (6.406) | 0.991 | 1.03 | 1.936 | 2.669 | |
Net Income | |||||||
Net Income | (83.99) | (135.7) | (163.4) | (87.94) | (23.36) | (860.2) | |
Supplemental | |||||||
EBIT | (66.36) | (126.1) | (147.3) | (72.6) | (7.038) | (802.7) | |
EBITDA | (65.39) | (122.9) | (136.5) | (48.97) | 17.21 | (776.8) | |