

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 538.6 | 698.8 | 937.8 | 806.8 | 1,730.7 | 1,008.8 | |
COGS | 32.33 | 44.68 | 65.49 | 57.4 | 71.75 | 180.2 | |
Gross Profit | 506.3 | 654.1 | 872.3 | 749.4 | 1,658.9 | 828.6 | |
Operating Expenses & Income | |||||||
Operating Income | (374.4) | (447.4) | (439.5) | (302.6) | 856.5 | 116.3 | |
Total Operating Expenses | 880.7 | 1,101.5 | 1,311.8 | 1,052 | 802.4 | 712.3 | |
R&D Expenses | 540.7 | 651.5 | 666.6 | 534.5 | 455.2 | 433.3 | |
Selling General & Admin Expenses | 285.3 | 300.1 | 349 | 300.9 | 347.1 | 347.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.02) | (90.87) | (129.2) | (167) | (152.2) | (185.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 5.561 | (28.47) | (69.51) | 0.176 | 13.97 | (28.69) | |
Net Income | |||||||
Net Income | (523.9) | (559) | (626.6) | (363.3) | 682.6 | (38.38) | |
Supplemental | |||||||
EBIT | (432.3) | (496.6) | (566.9) | (196.1) | 848.8 | 118.2 | |
EBITDA | (368.2) | (367.8) | (330.3) | (120.5) | 887.7 | 173.5 | |