
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,219.3 | 2,065.7 | 2,806.5 | 3,626.4 | 4,683.9 | 5,032.8 |
COGS | 458.4 | 717.5 | 898.6 | 1,214.7 | 1,537.8 | 1,653.5 |
Gross Profit | 760.9 | 1,348.1 | 1,907.9 | 2,411.7 | 3,146.1 | 3,379.3 |
Operating Expenses & Income | ||||||
Operating Income | (715) | (842.3) | (1,094.8) | (1,456) | (1,435.2) | (1,314.1) |
Total Operating Expenses | 1,934.4 | 2,907.9 | 3,901.3 | 5,082.4 | 6,119.1 | 6,346.9 |
R&D Expenses | 466.9 | 788.1 | 1,287.9 | 1,783.4 | 1,969.5 | 2,032 |
Selling General & Admin Expenses | 1,009 | 1,402.3 | 1,714.8 | 2,084.4 | 2,611.8 | 2,661.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | (2.759) | (8.298) | (8.307) |
Interest Income | 9.129 | 73.84 | 200.7 | 209 | 190.6 | 178.5 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (679.9) | (796.7) | (836.1) | (1,285.6) | (1,331.6) | (1,197.1) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |