
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 354.6 | 533.9 | 716.9 | 980.5 | 1,378.8 |
COGS | 107.1 | 142.1 | 210.9 | 218.9 | 333.2 |
Gross Profit | 247.4 | 391.8 | 506 | 761.5 | 1,045.6 |
Operating Expenses & Income | |||||
Operating Income | (528.6) | (602.1) | (301.2) | 150.2 | 278.6 |
Total Operating Expenses | 883.1 | 1,136 | 1,018.1 | 830.2 | 1,100.2 |
R&D Expenses | 558.5 | 699.2 | 474.4 | 323.9 | 438.1 |
Selling General & Admin Expenses | 230.2 | 313.7 | 349.1 | 311.4 | 400.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (39.42) | (56.14) | (99.84) | (91.67) | (71) |
Interest Income | 12.51 | 2.167 | 10.16 | 5.895 | 4.271 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (545.6) | (601.9) | (383) | 33.54 | 173.2 |
Supplemental | |||||
EBIT | - | (545.2) | (280.3) | 134.6 | 259 |
EBITDA | - | (371.1) | (97.87) | 303.8 | 419.5 |