

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,219.3 | 2,065.7 | 2,806.5 | 3,626.4 | 4,683.9 | 5,434.6 | |
COGS | 458.4 | 717.5 | 898.6 | 1,214.7 | 1,537.8 | 1,791.8 | |
Gross Profit | 760.9 | 1,348.1 | 1,907.9 | 2,411.7 | 3,146.1 | 3,642.9 | |
Operating Expenses & Income | |||||||
Operating Income | (715) | (842.3) | (1,094.8) | (1,456) | (1,435.2) | (1,236.8) | |
Total Operating Expenses | 1,934.4 | 2,907.9 | 3,901.3 | 5,082.4 | 6,119.1 | 6,671.4 | |
R&D Expenses | 466.9 | 788.1 | 1,287.9 | 1,783.4 | 1,969.5 | 2,107.5 | |
Selling General & Admin Expenses | 1,009 | 1,402.3 | 1,714.8 | 2,084.4 | 2,611.8 | 2,772.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (2.759) | (8.298) | (8.314) | |
Interest Income | 9.129 | 73.84 | 200.7 | 209 | 190.6 | 171.1 | |
Income Tax Expense | 2.988 | (18.47) | - | - | - | - | |
Net Income | |||||||
Net Income | (679.9) | (796.7) | (836.1) | (1,285.6) | (1,331.6) | (1,090.8) | |
Supplemental | |||||||
EBIT | (715) | (837) | - | - | - | - | |
EBITDA | (693.5) | (778.7) | - | - | - | - | |