

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3.154 | 23.64 | 77.43 | 130.1 | 189.8 | 239.9 | |
COGS | 0.599 | 2.133 | 9.302 | 13.37 | 19.49 | 26.39 | |
Gross Profit | 2.555 | 21.5 | 68.13 | 116.8 | 170.3 | 213.5 | |
Operating Expenses & Income | |||||||
Operating Income | (170.1) | (179.2) | (184.4) | (265.5) | (192) | (200.6) | |
Total Operating Expenses | 172.6 | 200.7 | 252.5 | 382.3 | 362.3 | 414.2 | |
R&D Expenses | 104.1 | 108.6 | 135 | 238 | 167.3 | 173.2 | |
Selling General & Admin Expenses | 68.49 | 92.03 | 111.5 | 144.3 | 194.9 | 173.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.4) | (5.201) | (13.89) | (20.6) | (20.58) | (18.48) | |
Interest Income | 0.447 | 4.029 | 13.17 | 14.71 | 15.29 | 11.97 | |
Income Tax Expense | (1.605) | 1.962 | 0.564 | 0.346 | 0.497 | 1.069 | |
Net Income | |||||||
Net Income | (68.01) | (181.1) | (184.7) | (260.6) | (196.5) | (205.3) | |
Supplemental | |||||||
EBIT | (170.1) | (175.9) | (170.2) | (239.7) | (175.5) | - | |
EBITDA | (168.9) | (174.2) | (168.5) | (238.1) | (174.1) | (185) | |