| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-19 | 2026-02-19 | 2025-02-20 | 2024-02-20 | 2023-02-16 | 2022-02-17 | 2020-12-31 | 2019-12-31 |
| Revenue | 343.2 | 343.2 | 299.3 | 276.3 | 238.1 | 167.3 | 102.5 | 68.44 |
| Cost of Revenue | 89.29 | 89.29 | 76.92 | 71.92 | 70.44 | 51.76 | 30.48 | 22.11 |
| Gross Profit | 253.9 | 253.9 | 222.3 | 204.4 | 167.6 | 115.5 | 71.98 | 46.34 |
| Operating Expenses | 349.9 | 349.9 | 329.7 | 298.7 | 264.2 | 189.6 | 71.98 | 80.67 |
| Research & Development | 97.58 | 97.58 | 97.56 | 90.14 | 80.59 | 48.25 | 26.1 | 19.04 |
| Selling, General and Administrative | 252.4 | 252.4 | 232.2 | 208.6 | 183.6 | 141.4 | 69.89 | 61.63 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -24 | 0 |
| Operating Income | -96 | -96 | -107.4 | -94.38 | -96.56 | -74.15 | 0 | -34.33 |
| Net Non-Operating Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 10.67 | 10.67 | 14.86 | 5.28 | 3.98 | 0.195 | -23.73 | 1.46 |
| Income Before Tax | -85.33 | -85.33 | -92.53 | -89.09 | -92.58 | -73.95 | -23.73 | -32.87 |
| Income Tax Expense | 3.21 | 3.21 | 1.79 | 1.27 | 0.796 | 1.03 | 0.833 | 0.663 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -88.54 | -88.54 | -94.32 | -90.36 | -93.38 | -74.98 | -24.57 | -33.53 |
| Depreciation and Amortization | 9.61 | 9.61 | 6.11 | 5.62 | 4.66 | 3.09 | 1.69 | 0.72 |
| EBITDA | -86.4 | -86.4 | -101.3 | -88.76 | -91.9 | -71.06 | 1.69 | -33.61 |
| Earnings Per Share (EPS) | -0.67 | -0.67 | -0.76 | -0.77 | -0.84 | -0.68 | -0.24 | -1.37 |
| Diluted Earnings Per Share | -0.67 | -0.67 | -0.76 | -0.77 | -0.84 | -0.68 | -0.24 | -1.37 |
| Weighted Average Shares Outstanding | 133.8 | 132 | 123.9 | 116.9 | 111.4 | 109.9 | 102.4 | 24.55 |
| Diluted Weighted Average Shares Outstanding | 133.8 | 132 | 123.9 | 116.9 | 111.4 | 109.9 | 102.4 | 24.55 |
