

| 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 | 229.2 | 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 | 1,917.4 | 2,601.2 | 3,409.2 | 3,864.1 | 5,050.6 | 5,666.4 | |
R&D Expenses | 533.2 | 873.5 | 1,253.6 | 1,444.2 | 1,567.7 | 1,650.2 | |
Selling General & Admin Expenses | 303 | 297.3 | 1,130.8 | 407.5 | 580.1 | 716.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.998) | (39.9) | (40.71) | (41.18) | (40.03) | (40.04) | |
Interest Income | 0.092 | 38.84 | 141.8 | 179.5 | 201.6 | 220.4 | |
Income Tax Expense | (0.32) | 3.552 | 0.454 | 4.114 | 3.593 | 4.757 | |
Net Income | |||||||
Net Income | (491.7) | (924.4) | (1,151.9) | (935.4) | (1,065.1) | (1,000.6) | |
Supplemental | |||||||
EBIT | (497) | (891.9) | (1,259.1) | (896.7) | (1,028) | - | |
EBITDA | (421.4) | (761.9) | (1,050.9) | (670.3) | (802.2) | (784.4) | |