

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 484.9 | 666.7 | 804 | 1,300.2 | 2,202.5 | 2,778.8 | |
COGS | 72.56 | 104.8 | 111 | 123.6 | 194.2 | 237.8 | |
Gross Profit | 412.4 | 561.9 | 693 | 1,176.6 | 2,008.3 | 2,541 | |
Operating Expenses & Income | |||||||
Operating Income | (127.2) | (172.2) | (140.2) | (560.6) | 442 | 785 | |
Total Operating Expenses | 539.6 | 734.1 | 833.2 | 1,737.2 | 1,566.3 | 1,756 | |
R&D Expenses | 257 | 365.2 | 438.3 | 935.2 | 783.1 | 833.8 | |
Selling General & Admin Expenses | 144.7 | 143.8 | 164.7 | 451.4 | 279.3 | 282.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.34 | 0.622 | 3.801 | (0.931) | (1.031) | 6.863 | |
Net Income | |||||||
Net Income | (127.9) | (158.6) | (90.82) | (484.3) | 529.7 | 871.1 | |
Supplemental | |||||||
EBIT | (127.6) | (157.9) | (87.02) | (485.2) | 528.7 | 855.1 | |
EBITDA | (124.7) | (149.9) | (73.32) | (469.6) | 544.6 | 871.7 | |