

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,925.9 | 328.8 | 591.1 | 898.7 | 1,174.7 | 1,378.4 | |
COGS | 209.7 | 31.11 | 50.16 | 66.48 | 87.33 | 112.4 | |
Gross Profit | 1,716.2 | 297.7 | 540.9 | 832.3 | 1,087.3 | 1,266 | |
Operating Expenses & Income | |||||||
Operating Income | (729.8) | (64.53) | 13.93 | 166.1 | 277.6 | 353.4 | |
Total Operating Expenses | 2,481.3 | 365.3 | 527 | 666.1 | 809.8 | 912.6 | |
R&D Expenses | 479.6 | 53.09 | 58.19 | 76.01 | 91.4 | 100.7 | |
Selling General & Admin Expenses | 399.2 | 73.31 | 90.31 | 98.99 | 103.5 | 85.65 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.57) | (0.97) | (3.117) | (2.294) | (3.336) | (14.9) | |
Interest Income | - | 0.811 | 4.935 | 8.771 | 7.267 | - | |
Income Tax Expense | 33.42 | 3.473 | (229.3) | 38.87 | 57.36 | 85.35 | |
Net Income | |||||||
Net Income | (773.8) | (68.17) | 245 | 133.8 | 142.2 | 266.7 | |
Supplemental | |||||||
EBIT | (729.8) | (63.72) | 18.86 | 174.9 | 202.9 | - | |
EBITDA | (654.9) | (54.34) | 28.94 | 185.8 | 214.4 | 359.9 | |