

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.48 | 15.28 | 16.84 | 334.7 | 434.4 | 429.3 | |
COGS | 4.63 | 4.475 | 5.059 | 5.095 | 148 | 125.4 | |
Gross Profit | 5.848 | 10.81 | 11.78 | 329.6 | 286.4 | 303.8 | |
Operating Expenses & Income | |||||||
Operating Income | (411.6) | (225.7) | (81.06) | 241.9 | 274.7 | 232.3 | |
Total Operating Expenses | 417.4 | 236.5 | 92.85 | 87.69 | 11.65 | 120.2 | |
R&D Expenses | 155.7 | 96.4 | 22.78 | - | - | 39.08 | |
Selling General & Admin Expenses | 239.3 | 82.22 | 33.81 | 37.79 | 61.42 | 50.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.85) | (14.71) | (24.93) | (39.99) | (4.852) | (4.722) | |
Interest Income | 6.81 | 0.593 | 5.425 | 5.128 | 39.82 | 8.378 | |
Income Tax Expense | (7.482) | (6.61) | (8.47) | 18.32 | 21.33 | 14.86 | |
Net Income | |||||||
Net Income | (410.9) | (245.4) | (95.81) | 188.7 | 284.7 | 219.6 | |
Supplemental | |||||||
EBIT | (407.5) | (206.2) | (77.93) | 244.2 | 274.7 | 235.4 | |
EBITDA | (398.9) | (198.4) | (68.28) | 251.9 | 281.4 | 241.7 | |