

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.689 | 2.785 | 233.7 | 329 | 616.3 | 799.5 | |
COGS | 0.79 | 0.265 | 14.13 | 38.49 | 100.7 | 141 | |
Gross Profit | 5.899 | 2.52 | 219.5 | 290.5 | 515.6 | 658.5 | |
Operating Expenses & Income | |||||||
Operating Income | (344.8) | (218.3) | 20.63 | 41.93 | 123.3 | 136.3 | |
Total Operating Expenses | 350.7 | 220.8 | 198.9 | 248.6 | 392.2 | 522.2 | |
R&D Expenses | 222.6 | 125.4 | 76.19 | 94.29 | 160.2 | 225.8 | |
Selling General & Admin Expenses | 128.1 | 95.48 | 122.7 | 154.3 | 232 | 296.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.638) | (10.19) | (12.62) | (24.03) | (26.73) | (37.49) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 7.451 | 5.496 | 0.39 | 2.211 | (339.8) | (339.9) | |
Net Income | |||||||
Net Income | (348.1) | (223.8) | 12.67 | 23.38 | 447.2 | 441.5 | |
Supplemental | |||||||
EBIT | (342.5) | (213.6) | 25.68 | 49.62 | 134.1 | - | |
EBITDA | (342) | (213.1) | 26.1 | 49.9 | 134.4 | 134.2 | |