

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 351.4 | 363.3 | 434.2 | 560.2 | 673 | 716.9 | |
COGS | 16.01 | 28.32 | 45.21 | 76.73 | 109 | 121 | |
Gross Profit | 335.4 | 335 | 389 | 483.5 | 564 | 595.9 | |
Operating Expenses & Income | |||||||
Operating Income | (381.7) | (648.9) | (569.2) | (536) | (535) | (528.9) | |
Total Operating Expenses | 717.1 | 983.9 | 958.2 | 1,019.5 | 1,099 | 1,124.8 | |
R&D Expenses | 497.2 | 705.8 | 648.4 | 697.9 | 750 | 773.2 | |
Selling General & Admin Expenses | 220 | 278.1 | 309.8 | 321.6 | 349 | 350.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.42) | (43.02) | (66) | (63.04) | (62) | (76.15) | |
Interest Income | 1.928 | 11.07 | 26.69 | 36.51 | 25 | 23.38 | |
Income Tax Expense | 1.044 | 5.696 | (1.825) | 1.597 | 4 | 3.873 | |
Net Income | |||||||
Net Income | (454) | (707.4) | (606.6) | (569.2) | (575) | (586.4) | |
Supplemental | |||||||
EBIT | (423.6) | (658.7) | (542.5) | (504.5) | (509) | (506.4) | |
EBITDA | (410.3) | (640.5) | (516.5) | (469) | (474) | (473) | |