
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 590.3 | 680.1 | 800.6 | 959.3 | 1,094.9 | 2,141.9 | |
COGS | 180 | 266.5 | 262 | 267.2 | 320.8 | 650.9 | |
Gross Profit | 410.4 | 413.6 | 538.6 | 692 | 774.1 | 1,491 | |
Operating Expenses & Income | |||||||
Operating Income | (225.6) | (252.5) | (112.8) | 12.38 | 18.86 | 75.62 | |
Total Operating Expenses | 635.9 | 666.2 | 538.6 | 679.7 | 755.2 | 1,415.4 | |
R&D Expenses | 242.6 | 271.7 | 247.3 | 210.8 | 214.3 | 427.7 | |
Selling General & Admin Expenses | 87.77 | 85.67 | 67.94 | 82.89 | 74.44 | 121.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.207) | (0.666) | (0.989) | (0.216) | (0.569) | (44.19) | |
Interest Income | 42.54 | 2.15 | 0.703 | 5.387 | 1.996 | 5.752 | |
Income Tax Expense | (8.158) | 0.14 | 5.82 | 0.53 | 0.48 | 2.157604 | |
Net Income | |||||||
Net Income | (185.1) | (212.1) | 15.88 | 33.46 | 81.59 | 166 | |
Supplemental | |||||||
EBIT | (225.6) | (252.5) | 22.13 | (12.98) | 18.86 | 72.33 | |
EBITDA | (222.3) | (248.2) | 37.75 | (8.867) | 24.04 | 87.13 | |