

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 139.7 | 126.6 | - | 23.68 | 172.4 | 252 | |
COGS | 0.456 | 0.454 | 0.012 | 0.826 | 6.97 | 6.369 | |
Gross Profit | 139.7 | (0.454) | (0.012) | 22.85 | 165.4 | 245.6 | |
Operating Expenses & Income | |||||||
Operating Income | 26.22 | (151.8) | (230) | (339.7) | (273.1) | (194.2) | |
Total Operating Expenses | 113.5 | 151.8 | 230 | 362.5 | 438.5 | 439.8 | |
R&D Expenses | 88.25 | 118.5 | 163 | 241.6 | 258.8 | 261.8 | |
Selling General & Admin Expenses | 25.24 | 33.26 | 66.92 | 120.9 | 179.7 | 174 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.899) | (3.137) | (0.208) | (4.929) | (33.78) | (85.51) | |
Interest Income | 0.403 | 5.872 | 18.6 | 26.09 | 22.73 | 16.9 | |
Income Tax Expense | (0.043) | (5.589) | - | (318.8) | - | - | |
Net Income | |||||||
Net Income | 24.93 | (143.7) | (209.4) | (318.8) | (285.4) | (220.8) | |
Supplemental | |||||||
EBIT | 26.22 | (151.8) | (209.2) | (313.8) | (251.6) | (135.3) | |
EBITDA | 26.26 | (151.7) | (209.1) | (313.8) | (251.6) | (135.2) | |