
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 229.9 | 407.1 | 566.6 | 620.8 | 4,683.9 | 5,032.8 | |
COGS | 86.43 | 141.4 | 181.4 | 207.9 | 1,537.8 | 1,653.5 | |
Gross Profit | 143.5 | 265.7 | 385.2 | 412.9 | 3,146.1 | 3,379.3 | |
Operating Expenses & Income | |||||||
Operating Income | (134.8) | (173.5) | (221.7) | (251.2) | (1,489) | (1,341.4) | |
Total Operating Expenses | 364.7 | 580.6 | 788.3 | 872 | 6,173 | 6,374.2 | |
R&D Expenses | 88.03 | 155.3 | 260 | 305.3 | 1,969.5 | 2,032 | |
Selling General & Admin Expenses | 190.2 | 275.7 | 345.8 | 356.8 | 2,503.1 | 2,659.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (0.47231) | (8.298) | (8.307) | |
Interest Income | 1.721121 | 12.09 | 50.59 | 31.91 | 176.2 | 163.1 | |
Income Tax Expense | 0.563338 | - | - | - | - | - | |
Net Income | |||||||
Net Income | (128.2) | (157) | (168.8) | (220.1) | (1,331.6) | (1,197.1) | |
Supplemental | |||||||
EBIT | (134.8) | - | - | - | - | - | |
EBITDA | (130.8) | - | - | - | - | - | |