
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 66.56 | 75.42 | 396.6 | 781.4 | 1,003.8 | 1,105.3 | |
COGS | 5.2 | 5.636 | 58.51 | 117.7 | 102.2 | 109.2 | |
Gross Profit | 61.36 | 69.79 | 338.1 | 663.6 | 901.5 | 996.1 | |
Operating Expenses & Income | |||||||
Operating Income | (536.3) | (594.6) | (517.1) | (165) | 55.43 | 165.2 | |
Total Operating Expenses | 597.6 | 664.4 | 855.2 | 828.6 | 846.1 | 831.2 | |
R&D Expenses | 420.9 | 387.2 | 354.4 | 327.6 | 295.9 | 286.4 | |
Selling General & Admin Expenses | 176.8 | 277.2 | 500.8 | 417.8 | 550.3 | 545.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.24) | (32.63) | (29.58) | (40.39) | (44.33) | (43.59) | |
Interest Income | 0.418 | 8.914 | 20.93 | 12.77 | 13.14 | 13.4 | |
Income Tax Expense | 0.352 | 0.669 | 2.132 | 1.162 | 1.722 | 1.877 | |
Net Income | |||||||
Net Income | (746.4) | (652.2) | (528.6) | (197.9) | 22.39 | 133.3 | |
Supplemental | |||||||
EBIT | (732.8) | (618.9) | (496.9) | (156.3) | 68.44 | 178.7 | |
EBITDA | (731.3) | (617.4) | (495.2) | (154.5) | 70 | 180.1 | |