

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,090.9 | 1,617 | 2,167.8 | 2,673.1 | 3,352.5 | 3,352.5 | |
COGS | 243.3 | 362.5 | 479.7 | 618.2 | 777.6 | 777.6 | |
Gross Profit | 847.6 | 1,254.5 | 1,688.1 | 2,054.9 | 2,574.9 | 2,574.9 | |
Operating Expenses & Income | |||||||
Operating Income | (327.4) | (215.4) | (123.9) | (128.5) | (133.3) | (133.3) | |
Total Operating Expenses | 1,175.1 | 1,469.9 | 1,812 | 2,183.4 | 2,708.2 | 2,708.2 | |
R&D Expenses | 288.8 | 347.5 | 499.7 | 672.5 | 903.4 | 903.4 | |
Selling General & Admin Expenses | 151.7 | 177.5 | 212.1 | 251.8 | 308.9 | 308.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.58) | (6.819) | (13.09) | (9.522) | (11.79) | (11.79) | |
Interest Income | 4.586 | 60.46 | 109.1 | 125.4 | 136.1 | 136.1 | |
Income Tax Expense | 6.648 | 19.77 | 28.48 | 23.19 | 46.04 | 46.04 | |
Net Income | |||||||
Net Income | (390.3) | (202.3) | (57.71) | (41.48) | (63.18) | (63.18) | |
Supplemental | |||||||
EBIT | (327.1) | (175.7) | (16.14) | (8.769) | (5.456) | (5.456) | |
EBITDA | (183.4) | (76.72) | 64.79 | 112.4 | 186.6 | 186.6 | |