

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | (7.15) | |
COGS | 14.7 | 36.12 | 41.96 | 57.78 | 73.22 | 57.71 | |
Gross Profit | (14.7) | (36.12) | (41.96) | (57.78) | (73.22) | (57.71) | |
Operating Expenses & Income | |||||||
Operating Income | (215.3) | (420.6) | (457.5) | (511.9) | (472.6) | (440.7) | |
Total Operating Expenses | 200.6 | 384.5 | 415.5 | 454.1 | 399.4 | 383 | |
R&D Expenses | 140.3 | 269.2 | 284.5 | 311.8 | 375.6 | 331.8 | |
Selling General & Admin Expenses | 63.77 | 123.2 | 131.1 | 142.2 | 97 | 94.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.419) | (2.399) | (2.377) | (2.224) | (2.039) | (1.939) | |
Interest Income | 169.1 | 10.9 | 29.17 | 46.02 | 38.63 | 28.81 | |
Income Tax Expense | 1.559 | (8.711) | 0.066 | 0.085 | 1.544 | 0.55 | |
Net Income | |||||||
Net Income | (45.97) | (411.9) | (445.1) | (477.9) | (435.1) | (405) | |
Supplemental | |||||||
EBIT | (44.56) | (409.5) | (442.7) | (475.7) | (431.5) | (411) | |
EBITDA | (29.86) | (373.4) | (400.7) | (417.9) | (358.2) | (353.3) | |