

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 188.5 | 245.4 | 305.2 | 363.7 | 606.4 | 1,137.6 | |
COGS | 44.15 | 55.13 | 65.57 | 85.74 | 124.9 | 190.3 | |
Gross Profit | 144.3 | 190.2 | 239.6 | 278 | 481.5 | 947.3 | |
Operating Expenses & Income | |||||||
Operating Income | (375.1) | (457.3) | (709.6) | (878.3) | (1,176.7) | (817.5) | |
Total Operating Expenses | 519.4 | 647.6 | 949.3 | 1,156.2 | 1,658.3 | 1,764.9 | |
R&D Expenses | 272.7 | 397.5 | 571 | 598.4 | 771.1 | 860.8 | |
Selling General & Admin Expenses | 234.3 | 265.8 | 344.5 | 461.1 | 701.2 | 893.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.47) | (26.45) | (81.69) | (84.91) | (83.8) | (81.34) | |
Interest Income | - | - | 1.882 | 2.229 | - | - | |
Income Tax Expense | (1.758) | 1.383 | 2.555 | 3.707 | 5.026 | 6.205 | |
Net Income | |||||||
Net Income | (434.7) | (481.5) | (749.6) | (913.8) | (1,276.8) | (875.3) | |
Supplemental | |||||||
EBIT | (397.8) | (457.7) | (670.8) | (829.8) | (1,188) | (790.5) | |
EBITDA | (383.6) | (447.4) | (660.2) | (818.8) | (1,171.5) | (770) | |