

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 548.4 | 730.5 | 909.3 | 1,076.8 | 1,216.1 | 1,236.5 | |
COGS | 277.2 | 398.5 | 524 | 626.6 | 843.3 | 787.5 | |
Gross Profit | 271.2 | 332 | 385.3 | 450.2 | 372.8 | 449 | |
Operating Expenses & Income | |||||||
Operating Income | (318.3) | (1,099) | (203) | (696) | (146.3) | (109.6) | |
Total Operating Expenses | 537.6 | 612 | 588.3 | 1,146.2 | 519.1 | 558.6 | |
R&D Expenses | 121.2 | 140.4 | 129.4 | 120.3 | 125.2 | 125 | |
Selling General & Admin Expenses | 95.25 | 105.9 | 103.7 | 115.1 | 116.5 | 111.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.867) | (2.054) | (1.428) | (1.481) | (1.257654) | (1.305958) | |
Interest Income | 5.855 | 24.81 | 43.96 | 36.5 | 21.32 | 20.07 | |
Income Tax Expense | (26.92) | (4.219) | 3.476 | 7.687 | 0.357772 | 0.890273 | |
Net Income | |||||||
Net Income | (288.4) | (1,070) | (164) | (667.2) | (143.1) | (97.25) | |
Supplemental | |||||||
EBIT | (312.5) | (1,072.2) | (159.1) | (658) | (146.3) | (101.3) | |
EBITDA | (207.9) | (956.9) | (49.43) | (557) | 3.147606 | 18.86 | |