

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 137.9 | 181 | 216.7 | 207.5 | 255.9 | 259 | |
COGS | 72.31 | 79.93 | 75.97 | 75.46 | 113.3 | 111.7 | |
Gross Profit | 65.62 | 101 | 140.7 | 132.1 | 142.6 | 147.3 | |
Operating Expenses & Income | |||||||
Operating Income | (111.4) | (146.8) | (177.4) | (209.3) | (166.9) | (153.4) | |
Total Operating Expenses | 177.1 | 247.8 | 318.1 | 341.4 | 309.5 | 300.8 | |
R&D Expenses | 90.9 | 126.4 | 181.8 | 201.8 | 173.1 | 169 | |
Selling General & Admin Expenses | 64.01 | 90.83 | 99.15 | 99.68 | 95.41 | 90.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.82) | (0.003) | - | - | - | - | |
Interest Income | 1.057 | - | - | - | - | - | |
Income Tax Expense | 0.411 | 0.063 | 2.199 | 1.412 | 0.939 | 2.404 | |
Net Income | |||||||
Net Income | (100.4) | (149.2) | 40.72 | (187.1) | (103.3) | (54.34) | |
Supplemental | |||||||
EBIT | (100.8) | (149.1) | 42.92 | (185.7) | (102.3) | - | |
EBITDA | (97.96) | (144.8) | 48.47 | (179.6) | (96.3) | (45.87) | |