

| 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 | 1,475.9 | 2,190.4 | 3,002.7 | 3,867.7 | 4,581.3 | 4,693.4 | |
R&D Expenses | 466.9 | 788.1 | 1,287.9 | 1,783.4 | 1,969.5 | 2,032 | |
Selling General & Admin Expenses | 265 | 295.8 | 323 | 412.3 | 549.7 | 468.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.08) | (73.84) | - | (2.759) | (8.298) | (8.307) | |
Interest Income | 9.129 | 73.84 | 200.7 | 209 | 190.6 | 178.5 | |
Income Tax Expense | 2.988 | (18.47) | (11.23) | 4.113 | 19.71 | 10.31 | |
Net Income | |||||||
Net Income | (679.9) | (796.7) | (836.1) | (1,285.6) | (1,331.6) | (1,197.1) | |
Supplemental | |||||||
EBIT | (677) | (816) | (849.2) | (1,282.3) | (1,303.6) | (1,189.7) | |
EBITDA | (655.5) | (752.5) | (729.3) | (1,099.8) | (1,083.2) | (995.7) | |