
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 590.3 | 680.1 | 800.6 | 959.3 | 1,094.9 |
COGS | 180 | 266.5 | 262 | 267.2 | 320.8 |
Gross Profit | 410.4 | 413.6 | 538.6 | 692 | 774.1 |
Operating Expenses & Income | |||||
Operating Income | (199.3) | (226.2) | (86.79) | 12.38 | 54.35 |
Total Operating Expenses | 789.6 | 906.3 | 887.4 | 946.9 | 1,040.6 |
R&D Expenses | 242.6 | 271.7 | 247.3 | 210.8 | 214.3 |
Selling General & Admin Expenses | 392.9 | 394.4 | 403.5 | 490.9 | 535.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.207) | (0.666) | (0.429) | (0.216) | (0.569) |
Interest Income | 42.54 | 33.87 | 25.21 | 25.91 | 22.79 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (185.1) | (212.1) | 15.88 | 33.46 | 81.59 |
Supplemental | |||||
EBIT | - | (211.3) | 22.13 | 34.21 | 82.64 |
EBITDA | - | (193) | 37.75 | 44.13 | 94.47 |