

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,032.7 | 2,406.8 | 2,602.4 | 2,569.6 | 2,530 | 2,489.5 | |
COGS | 650.3 | 744 | 760 | 751.3 | 771.6 | 772.6 | |
Gross Profit | 1,382.4 | 1,662.9 | 1,842.4 | 1,818.3 | 1,758.4 | 1,716.9 | |
Operating Expenses & Income | |||||||
Operating Income | (239) | (227.4) | (210.5) | (208.8) | (163.4) | (145.7) | |
Total Operating Expenses | 2,271.7 | 2,634.2 | 2,812.9 | 2,778.4 | 2,693.4 | 2,635.1 | |
R&D Expenses | 311.9 | 333.6 | 348.5 | 307.3 | 277.9 | 269.9 | |
Selling General & Admin Expenses | 1,105.3 | 1,300.6 | 1,367.3 | 1,346.3 | 1,279.8 | 1,226.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.36) | (9.27) | (22.28) | (23.8) | (19.71) | (19.95) | |
Interest Income | 0.776 | 12.67 | 46.78 | 57.07 | 36.77 | 27 | |
Income Tax Expense | 44.14 | (3.812) | - | - | - | - | |
Net Income | |||||||
Net Income | (428.8) | (13,659.5) | (220.4) | (1,001.2) | (200.3) | (177.4) | |
Supplemental | |||||||
EBIT | (239) | (227.4) | - | - | - | - | |
EBITDA | (84.67) | 43.28 | - | - | - | - | |