

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,802.9 | 3,534.6 | 4,358.6 | 5,215.3 | 6,572.3 | 11,378.1 | |
COGS | 452.9 | 633.8 | 803.5 | 894.9 | 996.8 | 1,761.9 | |
Gross Profit | 2,350 | 2,900.9 | 3,555.1 | 4,320.5 | 5,575.5 | 9,616.3 | |
Operating Expenses & Income | |||||||
Operating Income | 70.08 | (345.2) | (117.1) | (130.4) | 11.37 | (191) | |
Total Operating Expenses | 2,279.9 | 3,246.1 | 3,672.2 | 4,450.8 | 5,565.1 | 9,806.3 | |
R&D Expenses | 1,291.9 | 1,869.9 | 2,184.1 | 2,669.3 | 3,269.3 | 5,778.6 | |
Selling General & Admin Expenses | 452.2 | 606.4 | 610.6 | 647 | 754.7 | 1,334.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.47) | (30.15) | (34.08) | (30.55) | 109 | (84.75) | |
Interest Income | 2.297 | 49.73 | 96.66 | 112.3 | - | 60.46 | |
Income Tax Expense | 48.57 | 175.6 | 215.1 | 157.8 | (75.88) | 93.91 | |
Net Income | |||||||
Net Income | (519.5) | (486.8) | (300.5) | (256.7) | (53.83) | (246.7) | |
Supplemental | |||||||
EBIT | (429.5) | (281) | (51.33) | (68.34) | (238.8) | (66.46) | |
EBITDA | (377.7) | (220.1) | 27.41 | 24.03 | (323) | 175.4 | |