

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 252.7 | 424.3 | 579.9 | 759.2 | 955.2 | 1,004.9 | |
COGS | 29.98 | 51.68 | 59.71 | 85.14 | 120.7 | 133.2 | |
Gross Profit | 222.7 | 372.7 | 520.2 | 674.1 | 834.5 | 871.7 | |
Operating Expenses & Income | |||||||
Operating Income | (129) | (211.4) | (187.4) | (142.7) | (70.48) | (51.62) | |
Total Operating Expenses | 351.6 | 584.1 | 707.6 | 816.8 | 905 | 923.3 | |
R&D Expenses | 97.22 | 156.1 | 200.8 | 239.7 | 274.6 | 280.6 | |
Selling General & Admin Expenses | 63.65 | 117.9 | 150.4 | 192.9 | 195.7 | 196.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.736) | (42) | - | - | - | - | |
Interest Income | 0.736 | 14.5 | 39.11 | 47.73 | 45.71 | 46.79 | |
Income Tax Expense | (1.511) | 4.03 | 265.1 | (76.67) | 10.5 | 9.99 | |
Net Income | |||||||
Net Income | (155.1) | (173.4) | (425.7) | (6.326) | (55.96) | (25.05) | |
Supplemental | |||||||
EBIT | (159.1) | (177.8) | (164.4) | (85.79) | (48.06) | (17.89) | |
EBITDA | (157.9) | (172.2) | (157.9) | (74.81) | (36.72) | (5.817) | |