
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,451.6 | 2,241.2 | 3,055.6 | 3,953.6 | 4,812 | 5,094.2 |
COGS | 383.2 | 601.2 | 758.9 | 990.2 | 1,218.9 | 1,272.1 |
Gross Profit | 1,068.4 | 1,640 | 2,296.6 | 2,963.5 | 3,593.1 | 3,822.1 |
Operating Expenses & Income | ||||||
Operating Income | (142.5) | (190.1) | (19.14) | (116.4) | (293.3) | (199.2) |
Total Operating Expenses | 1,594.1 | 2,431.3 | 3,074.7 | 4,070 | 5,105.3 | 5,293.4 |
R&D Expenses | 371.3 | 608.4 | 780.3 | 1,075.6 | 1,384.8 | 1,459 |
Selling General & Admin Expenses | 839.6 | 1,221.8 | 1,535.4 | 2,004.3 | 2,501.6 | 2,562.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (25.23) | (25.32) | (25.76) | (26.31) | (28.02) | (27.42) |
Interest Income | 3.788 | 52.49 | 148.9 | 196.2 | 195 | 190.1 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (234.8) | (183.2) | 72.18 | (15.24) | (162.5) | (24.52) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |