

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 701.9 | 933 | 1,243.3 | 1,902 | 2,198.2 | 1,974.3 | |
COGS | 97.05 | 140 | 150.3 | 319.1 | 881.5 | 818.2 | |
Gross Profit | 604.8 | 793 | 1,093 | 1,582.9 | 1,316.7 | 1,156.1 | |
Operating Expenses & Income | |||||||
Operating Income | (459.7) | (536.2) | (267.8) | 218.1 | (657.8) | (143.2) | |
Total Operating Expenses | 1,064.5 | 1,329.2 | 1,360.8 | 1,364.8 | 1,974.5 | 1,299.4 | |
R&D Expenses | 771.2 | 877.1 | 877.4 | 804.5 | 1,522.1 | 789.4 | |
Selling General & Admin Expenses | 282.7 | 451.4 | 481.9 | 557.9 | 478.9 | 329.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.52) | (53.25) | (22.01) | (18.39) | (9.731) | (58.35) | |
Interest Income | 0.354 | 16.49 | 67.66 | 71.77 | 36.69 | 24.12 | |
Income Tax Expense | (0.168) | 13.53 | 15.88 | 25.54 | 11.19 | 5.805 | |
Net Income | |||||||
Net Income | (418.8) | (703.5) | (536) | 235.2 | (713.4) | (136.7) | |
Supplemental | |||||||
EBIT | (355.4) | (636.7) | (498.1) | 279.2 | (692.5) | (59.29) | |
EBITDA | (317.4) | (594.9) | (453.7) | 316.9 | (648) | (14.58) | |