
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,008.8 | 1,278.5 | 1,673.3 | 2,186.8 | 2,457 | |
COGS | 214.7 | 219.7 | 207.5 | 309 | 277.5 | |
Gross Profit | 794.2 | 1,058.7 | 1,465.8 | 1,877.7 | 2,179.6 | |
Operating Expenses & Income | ||||||
Operating Income | (478.7) | (235.8) | (62.2) | (1,040) | (50.99) | |
Total Operating Expenses | 1,272.9 | 1,294.5 | 1,528 | 2,917.7 | 2,088.6 | |
R&D Expenses | 242.4 | 259 | 309.6 | 934.9 | 457.2 | |
Selling General & Admin Expenses | 169.7 | 154.9 | 177.2 | 512.1 | 335.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.337) | 0.234 | 2.61 | 0.831 | 0.994 | |
Net Income | ||||||
Net Income | (470.3) | (203.2) | (25.34) | (1,009.9) | (18.19) | |
Supplemental | ||||||
EBIT | (478.7) | (235.8) | (62.2) | (1,009.1) | (36.5) | |
EBITDA | (471.4) | (222.8) | (36.83) | (979.1) | (12.71) | |