

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 502.9 | 591.7 | 751.9 | 1,000.7 | 1,361.1 | 1,361.1 | |
COGS | 93.31 | 126 | 156.1 | 208.4 | 350.5 | 307.3 | |
Gross Profit | 409.6 | 465.7 | 595.8 | 792.4 | 1,010.6 | 1,053.8 | |
Operating Expenses & Income | |||||||
Operating Income | (78.34) | (152.4) | (116.5) | (72.8) | (104.9) | (127.2) | |
Total Operating Expenses | 487.9 | 618.1 | 712.2 | 865.2 | 1,115.5 | 1,181 | |
R&D Expenses | 142.1 | 190.3 | 211.4 | 243.1 | 343.9 | 343.9 | |
Selling General & Admin Expenses | 71.42 | 82.52 | 94.8 | 141.1 | 190.4 | 190.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.04) | (3.249) | (0.598) | (4.067) | - | - | |
Interest Income | 5.559 | 17.12 | 44.76 | 58.42 | - | 43.1 | |
Income Tax Expense | (7.383) | (6.65) | 3.246 | 77.5 | 77.78 | 77.78 | |
Net Income | |||||||
Net Income | (83.95) | (130.4) | (66.5) | (93.46) | (146.9) | (146.9) | |
Supplemental | |||||||
EBIT | (73.29) | (133.8) | (60.95) | (13.31) | (69.13) | (69.13) | |
EBITDA | (59.06) | (117.6) | (43.77) | 28.68 | 59.13 | 59.13 | |