
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 136.5 | 221.5 | 401.1 | 578.3 | 712.9 | 1,426.8 | |
COGS | 40.88 | 65.9 | 105.3 | 170.9 | 226.8 | 457.7 | |
Gross Profit | 95.65 | 155.6 | 295.9 | 407.5 | 486.1 | 969.2 | |
Operating Expenses & Income | |||||||
Operating Income | (598.8) | (390.8) | (391.7) | (224.9) | (198.7) | (313) | |
Total Operating Expenses | 694.5 | 546.3 | 687.6 | 632.4 | 684.7 | 1,282.2 | |
R&D Expenses | 454.4 | 329.5 | 266.8 | 219.1 | 266.7 | 473.8 | |
Selling General & Admin Expenses | 114.4 | 109 | 128.8 | 142 | 126 | 263.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.186) | (2.044945) | (0.161857) | (4.450246) | (11.73) | (25.66) | |
Interest Income | 24.59 | 39.13 | 35.7 | 16.67 | 1.229 | 4.709572 | |
Income Tax Expense | 23.02 | 8.4535 | 0.956595 | 6.475221 | 5.585 | 18.98 | |
Net Income | |||||||
Net Income | (574.2) | (360.1) | (356.9) | (212.9) | (203.3) | (356.7) | |
Supplemental | |||||||
EBIT | (574) | (349.6) | (355.8) | (216.1) | (196.1) | (299.2) | |
EBITDA | (546.5) | (317.8) | (316.9) | (165.9) | (133.9) | (189.4) | |