
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,919.2 | 2,225.1 | 2,799.3 | 3,602 | 4,890.6 | 5,685.7 |
COGS | 496.9 | 547.7 | 649.1 | 801.2 | 1,072.3 | 1,197.5 |
Gross Profit | 1,422.3 | 1,677.4 | 2,150.2 | 2,800.8 | 3,818.3 | 4,488.2 |
Operating Expenses & Income | ||||||
Operating Income | (495.1) | (923.8) | (1,259.1) | (1,063.3) | (1,232.3) | (1,178.2) |
Total Operating Expenses | 2,414.3 | 3,148.8 | 4,058.3 | 4,665.3 | 6,122.9 | 6,863.8 |
R&D Expenses | 533.2 | 873.5 | 1,253.6 | 1,444.2 | 1,567.7 | 1,650.2 |
Selling General & Admin Expenses | 389.4 | 414.8 | 536.5 | 581.7 | 826.3 | 987.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.781) | (38.64) | (39.39) | (39.81) | (40.03) | (40.04) |
Interest Income | 0.092 | 38.84 | 141.8 | 179.5 | 201.6 | 220.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (491.7) | (924.4) | (1,151.9) | (935.4) | (1,065.1) | (1,000.6) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |