

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 524 | 106.5 | 15.84 | 27.12 | 16.1 | 18.67 | |
COGS | 24.98 | 3.343 | 13.63 | 18.33 | 1.686 | 14.42 | |
Gross Profit | 499 | 103.1 | 2.215 | 8.792 | 14.41 | 4.255 | |
Operating Expenses & Income | |||||||
Operating Income | 310.6 | (143.2) | (282.9) | (184.3) | (187.8) | (203.3) | |
Total Operating Expenses | 188.4 | 246.3 | 285.1 | 193.1 | 202.2 | 207.6 | |
R&D Expenses | 143.5 | 197.6 | 214.9 | 143.8 | 140.7 | 131.3 | |
Selling General & Admin Expenses | 57.17 | 54.7 | 73.08 | 50.68 | 65.34 | 78.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.474) | (11.7) | (41.56) | (63.74) | (61.99) | (59.69) | |
Interest Income | 0.162 | 0.609 | 12.88 | 21.41 | 16.97 | 19.6 | |
Income Tax Expense | 3.217 | (1.47) | 1.921 | 2.429 | 5.631 | 7.039001 | |
Net Income | |||||||
Net Income | 329.6 | (126.8) | (308.5) | (239.6) | (199) | (252.2) | |
Supplemental | |||||||
EBIT | 311.7 | (116.6) | (265) | (173.4) | (131.3) | (195.5) | |
EBITDA | 319 | (108) | (253.1) | (160.7) | (116.6) | (181.1) | |