

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27.36 | 26.58 | 60 | 434.4 | 46.02 | 282 | |
COGS | 2.775 | 1.032 | 3.312 | 2.963 | 1.225 | - | |
Gross Profit | 27.36 | 26.58 | 60 | 434.4 | 44.79 | 281.6 | |
Operating Expenses & Income | |||||||
Operating Income | (125.8) | (131.4) | (93.65) | 252.8 | (158.1) | 58.34 | |
Total Operating Expenses | 153.2 | 158 | 153.7 | 181.6 | 202.9 | 223.2 | |
R&D Expenses | 126 | 126.2 | 120.2 | 138.1 | 159.3 | 175.2 | |
Selling General & Admin Expenses | 27.2 | 31.74 | 33.49 | 43.46 | 44.85 | 48.49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.481) | (3.369) | - | - | - | - | |
Interest Income | 0.443 | 4.06 | 12.91 | 26.32 | 28.79 | 26.11 | |
Income Tax Expense | (2.924) | (3.98) | (14.9) | 4.22 | 0.838 | 1.429 | |
Net Income | |||||||
Net Income | (125.6) | (123.4) | (78.95) | 275.2 | (130.1) | 82.91 | |
Supplemental | |||||||
EBIT | (125.6) | (131.4) | (78.95) | 279.4 | (129.3) | - | |
EBITDA | (122.8) | (128) | (75.64) | 280.2 | (128.1) | 85.48 | |