
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,269.7 | 4,556.4 | 6,206.1 | 9,421.9 | 13,041.5 |
COGS | 505.3 | 931 | 1,136.3 | 1,510.2 | 1,756 |
Gross Profit | 3,764.4 | 3,625.4 | 5,069.8 | 7,911.7 | 11,285.5 |
Operating Expenses & Income | |||||
Operating Income | (1,939.1) | (2,581.9) | (909.2) | 258.1 | 2,140.9 |
Total Operating Expenses | 6,208.9 | 7,138.3 | 7,115.3 | 9,163.8 | 10,900.6 |
R&D Expenses | 2,322.5 | 2,871.2 | 2,227.6 | 2,681.1 | 2,624.2 |
Selling General & Admin Expenses | 3,426.2 | 3,426.3 | 3,851 | 5,084.9 | 6,639.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (62.46) | (101.7) | (98.62) | (67.65) | (79.6) |
Interest Income | 151.8 | 189.5 | 452.8 | 423.5 | 438.7 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (2,728.8) | (2,179.3) | (1,027.9) | (94.63) | 813.6 |
Supplemental | |||||
EBIT | - | (2,068.8) | (1,045.8) | (10.97) | 918.5 |
EBITDA | - | (1,749.3) | (660.7) | 408.8 | 1,519.8 |