

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 506.1 | 599.8 | 627.9 | 886.5 | 1,316.2 | 1,424.8 | |
COGS | 236.3 | 279.6 | 238.2 | 265.7 | 261.9 | 276.7 | |
Gross Profit | 269.9 | 320.3 | 389.7 | 620.8 | 1,054.3 | 1,148.1 | |
Operating Expenses & Income | |||||||
Operating Income | (249.8) | (261.5) | (306.5) | (1,134) | (345.4) | (305) | |
Total Operating Expenses | 519.7 | 581.8 | 696.2 | 1,754.8 | 1,399.7 | 1,453.1 | |
R&D Expenses | 159.6 | 158.8 | 189.8 | 531.6 | 373.7 | 406.2 | |
Selling General & Admin Expenses | 87.91 | 86.75 | 100.4 | 355.7 | 257 | 254.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (11.71) | (30.3) | (41.25) | (17.23) | (8.484) | |
Interest Income | 1.53 | 5.14 | 11.22 | 25.35 | 52.16 | 60.36 | |
Income Tax Expense | 4.843 | 8.596 | 26.69 | 6.368 | 22.36 | 25.72 | |
Net Income | |||||||
Net Income | (254.4) | (277.7) | (354.2) | (1,154.8) | (348.8) | (288.6) | |
Supplemental | |||||||
EBIT | (249.6) | (257.4) | (297.2) | (1,107.2) | (309.2) | - | |
EBITDA | (144.9) | (153.8) | (196.3) | (1,078.3) | (162.2) | (233.9) | |