

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 778.6 | 840.8 | 950.7 | 132.7 | 996.4 | 1,128.1 | |
COGS | 286.9 | 339.1 | 418.6 | 58.83 | 442.1 | 504.9 | |
Gross Profit | 491.8 | 501.8 | 532.1 | 73.9 | 554.3 | 623.2 | |
Operating Expenses & Income | |||||||
Operating Income | (293.6) | (506.6) | (516.2) | (16.55) | (52.95) | (37.11) | |
Total Operating Expenses | 831 | 1,008.7 | 1,048.3 | 90.46 | 608.1 | 660.3 | |
R&D Expenses | 297.8 | 431 | 379.4 | 27.87 | 135.7 | 158.9 | |
Selling General & Admin Expenses | 263 | 247.5 | 205.8 | 23.24 | 171 | 194 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.71) | (73.91) | (92.73) | (13.16) | (111.4) | (113.7) | |
Interest Income | 46.75 | 42.23 | 32.7 | 11.81 | 107.3 | 119.1 | |
Income Tax Expense | 13.97 | 6.597 | 22.64 | 5.622224 | 23.26 | 28.84 | |
Net Income | |||||||
Net Income | (276.5) | (436.5) | (477.6) | (27.55) | 48.59 | 21.21 | |
Supplemental | |||||||
EBIT | (313.8) | (506.6) | (533.8) | (17.86) | (52.95) | (58.92) | |
EBITDA | (256.4) | (430.3) | (382.5) | (5.830898) | 88.83 | 73.39 | |