

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 130.5 | 128.3 | 200.5 | 154 | 160 | 159.3 | |
COGS | 71.65 | 79.27 | 147.7 | 116.7 | 109.3 | 102 | |
Gross Profit | 58.86 | 49.03 | 52.78 | 37.28 | 50.67 | 57.3 | |
Operating Expenses & Income | |||||||
Operating Income | (210.4) | (307.2) | (334.5) | (474.3) | (557.6) | (162.5) | |
Total Operating Expenses | 269.3 | 356.2 | 387.2 | 511.6 | 608.2 | 219.8 | |
R&D Expenses | 112.9 | 193 | 187.2 | 134.9 | 97.31 | 88.36 | |
Selling General & Admin Expenses | 124.1 | 160.9 | 168.8 | 175 | 141.5 | 96.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.53) | (14.69) | (14.34) | (13.41) | (6.954) | (3.849) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (93.65) | (17.32) | (11.42) | 0.316 | 0.318 | 0.827 | |
Net Income | |||||||
Net Income | (181.2) | (314.2) | (306.7) | (309.9) | (546.4) | (131.4) | |
Supplemental | |||||||
EBIT | (262.3) | (299.6) | (303.8) | (296.1) | (539.1) | - | |
EBITDA | (250.8) | (282.2) | (271.1) | (242.8) | (34.2) | (113.6) | |