

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 625.5 | 820.2 | 1,082.6 | 1,696.9 | 2,306.1 | 2,707.1 | |
COGS | 318.4 | 456.3 | 589.8 | 673.8 | 810.6 | 939.2 | |
Gross Profit | 307.1 | 364 | 492.7 | 1,023.2 | 1,495.5 | 1,767.8 | |
Operating Expenses & Income | |||||||
Operating Income | (468.2) | (541) | (446.2) | (222.3) | (309.9) | (289.7) | |
Total Operating Expenses | 775.2 | 905 | 939 | 1,245.5 | 1,805.4 | 2,057.5 | |
R&D Expenses | 264.2 | 316.4 | 320.7 | 404.1 | 624.1 | 787.4 | |
Selling General & Admin Expenses | 511 | 588.6 | 618.3 | 841.3 | 1,177.3 | 1,255 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.305) | (9.319) | (12.64) | (10.69) | (4.069) | (9.974999) | |
Interest Income | 5.381 | 3.538 | 24.35 | 43.25 | 45.89 | 40.79 | |
Income Tax Expense | 0.618 | 0.978 | 0.271 | 0.695 | (59.93) | (60.35) | |
Net Income | |||||||
Net Income | (471.7) | (547.8) | (434.8) | (190.4) | (208.2) | (192.3) | |
Supplemental | |||||||
EBIT | (462.8) | (537.5) | (421.9) | (179) | (264) | - | |
EBITDA | (451.5) | (507) | (383.3) | (148.1) | (220.5) | (200.3) | |