
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,110.5 | 1,391 | 2,187.3 | 1,813.3 | 1,849.6 | 2,028.4 |
COGS | 253.6 | 442.5 | 733.7 | 480.9 | 477.7 | 712.9 |
Gross Profit | 856.9 | 948.5 | 1,453.6 | 1,332.4 | 1,371.9 | 1,315.5 |
Operating Expenses & Income | ||||||
Operating Income | (531.7) | (882.2) | (832.8) | (755.1) | (479.1) | (616) |
Total Operating Expenses | 1,642.2 | 2,273.2 | 3,020.1 | 2,568.4 | 2,328.7 | 2,644.4 |
R&D Expenses | 695.7 | 959.5 | 1,053.6 | 924.8 | 929.5 | 1,026.8 |
Selling General & Admin Expenses | 692.9 | 871.2 | 1,232.8 | 1,162.7 | 921.4 | 904.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.131) | (7.404) | (24.58) | (23.54) | (24.01) | (24.14) |
Interest Income | 1.566 | 7.192 | 59.53 | 111.6 | 107.9 | 51.32 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (532.6) | (921.1) | (822) | (664.1) | (402.8) | (587.5) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |