

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 511.1 | 625.7 | 839.5 | 594.5 | 960.9 | 1,396.6 | |
COGS | 207.6 | 321.6 | 430 | 322.4 | 406.9 | 671.7 | |
Gross Profit | 282.5 | 304.1 | 409.6 | 272.1 | 554 | 725 | |
Operating Expenses & Income | |||||||
Operating Income | (368.3) | (436) | (415.8) | 9.282 | 255.6 | 478.3 | |
Total Operating Expenses | 651.7 | 742.1 | 825.3 | 262.8 | 298.4 | 260.1 | |
R&D Expenses | 358.4 | 390.1 | 433.8 | 53.79 | 71.34 | 293.5 | |
Selling General & Admin Expenses | 134.5 | 182.5 | 213.4 | 114.4 | 228.1 | 68.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.378) | (13.27) | (27.51) | (8.032) | (17.32) | (44.55) | |
Interest Income | 2.785 | 13.22 | 73.19 | 28.89 | 26.1 | - | |
Income Tax Expense | 0.964 | (3.719) | 4.142 | 2.977 | 61.96 | 64.78 | |
Net Income | |||||||
Net Income | (358.7) | (226.9) | (95.48) | 2,961.9 | (533.6) | 2,474.2 | |
Supplemental | |||||||
EBIT | (513.3) | (418.4) | (323.5) | 9.282 | 255.6 | 464.9 | |
EBITDA | (465.5) | (354.2) | (249.4) | 71.07 | 329.7 | 600.3 | |