
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 920.8 | 584.1 | 826.1 | 1,072.2 | 1,304.4 | 2,572.3 | |
COGS | 207.3 | 160.5 | 234.7 | 296.1 | 379.3 | 740.3 | |
Gross Profit | 713.5 | 423.6 | 591.4 | 776.2 | 925.1 | 1,832.1 | |
Operating Expenses & Income | |||||||
Operating Income | (289.4) | (771.4) | (324.7) | (320.8) | (91.11) | (425.6) | |
Total Operating Expenses | 1,003 | 1,195.1 | 916.1 | 1,097 | 1,016.2 | 2,197.1 | |
R&D Expenses | 705.6 | 746.4 | 529.4 | 500 | 533.4 | 1,043.2 | |
Selling General & Admin Expenses | 97.93 | 108.2 | 95.57 | 94.1 | 92.97 | 189.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.369) | (5.832) | (3.389911) | (2.298417) | (2.565) | (60.6) | |
Interest Income | 22.11 | 4.255 | 27.03 | 51.88 | 44.07 | 75.42 | |
Income Tax Expense | 15.57 | 0.759 | (11.17) | 0.147527 | 10.81 | (0.259955) | |
Net Income | |||||||
Net Income | (303.3) | (768.5) | (286.9) | (269.9) | (36.71) | (248.2) | |
Supplemental | |||||||
EBIT | (280.4) | (762) | (294.7) | (338.9) | (156.6) | (528.5) | |
EBITDA | (220.9) | (697.5) | (241.2) | (290.9) | (104.1) | (427.3) | |