
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 90.65 | 132.6 | 236.3 | 243.8 | 304.1 | 268.9 | |
COGS | (25.81) | (10.35) | 17.4 | 35.07 | 38.8 | 157.2 | |
Gross Profit | 116.5 | 143 | 218.9 | 208.7 | 265.3 | 111.7 | |
Operating Expenses & Income | |||||||
Operating Income | (140.9) | (185.1) | (158.6) | (127.1) | (141.3) | (246.2) | |
Total Operating Expenses | 257.4 | 328.1 | 377.5 | 335.7 | 406.6 | 356.2 | |
R&D Expenses | 20.07 | 86.59 | 75.72 | 68.74 | 21.28 | 37.6 | |
Selling General & Admin Expenses | 119.1 | 99.58 | 132.7 | 144.8 | 161.3 | 190.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.705) | (6.334) | (18.16) | (26.02) | (70.2) | (60.4) | |
Interest Income | 1.929 | 81.47 | 4.207 | 16.9 | 10.3 | 41.3 | |
Income Tax Expense | (5.308) | (17.24) | (18.4) | (19.7) | (14.6) | (13.9) | |
Net Income | |||||||
Net Income | (133.7) | (86.38) | (157.4) | (116.3) | (186.5) | (257.2) | |
Supplemental | |||||||
EBIT | (136.3) | (97.29) | (157.6) | (110) | (130.9) | (234.1) | |
EBITDA | (102.6) | 14.11 | (108.4) | (12.8) | (25.21) | (159.8) | |