

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 784.6 | 884.1 | 669.5 | 806.9 | 1,150.4 | 1,117.1 | |
COGS | 257.7 | 252.6 | 231.9 | 261.7 | 316.4 | 421.4 | |
Gross Profit | 527 | 631.5 | 437.6 | 545.2 | 834 | 695.7 | |
Operating Expenses & Income | |||||||
Operating Income | (229.6) | (225.6) | (209.8) | (284.4) | (137.9) | (160.8) | |
Total Operating Expenses | 756.5 | 857.1 | 647.4 | 829.6 | 971.9 | 856.4 | |
R&D Expenses | 211.6 | 181 | 178.2 | 243.4 | 346.2 | 332.2 | |
Selling General & Admin Expenses | 191.9 | 214.3 | 229.5 | 244.4 | 266.5 | 354.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.63) | (54.74) | - | - | - | - | |
Interest Income | 25.39 | 35.71 | 60.98 | 44.42 | 30.63 | 21.67 | |
Income Tax Expense | 13.63 | (25.09) | (43.78) | 47.26 | 8.469 | 15.8 | |
Net Income | |||||||
Net Income | (353.2) | (513.5) | (602.9) | (617.6) | (257.7) | (311.5) | |
Supplemental | |||||||
EBIT | (229.6) | (225.6) | (209.8) | (284.4) | (137.9) | - | |
EBITDA | (203) | (172.6) | (174.6) | (232.9) | 9.355 | (47.91) | |