

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 470.3 | 112.7 | 90.24 | 83.33 | 170.4 | 174.5 | |
COGS | 51.83 | 54.55 | 37.21 | 33.57 | 20.3 | 79.87 | |
Gross Profit | 418.5 | 58.18 | 53.03 | 49.76 | 150.1 | 94.61 | |
Operating Expenses & Income | |||||||
Operating Income | 160 | (262.9) | (268.1) | (233.3) | (161.2) | (164.1) | |
Total Operating Expenses | 258.5 | 321.1 | 321.2 | 283.1 | 311.3 | 258.8 | |
R&D Expenses | 181.4 | 242.5 | 232.3 | 208.5 | 228.3 | 229.1 | |
Selling General & Admin Expenses | 79.33 | 85.28 | 88.49 | 76.62 | 82.86 | 85.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.28) | (23.25) | (6.862) | (12.66) | (45.01) | (41.95) | |
Interest Income | 0.719 | 0.342 | 0.243 | 0.174 | 0.083 | 0.07 | |
Income Tax Expense | 13.41 | (0.084) | (0.152) | - | - | - | |
Net Income | |||||||
Net Income | 127.8 | (280.3) | (263.5) | (227.1) | (193.9) | (196.4) | |
Supplemental | |||||||
EBIT | 167.5 | (257.2) | (256.8) | (214.4) | (148.9) | (154.5) | |
EBITDA | 177.1 | (244.2) | (239.5) | (198.2) | (133.3) | (139.1) | |