

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 673.1 | 1,090.9 | 1,617 | 2,167.8 | 2,673.1 | 3,173.6 | |
COGS | 150.6 | 243.3 | 362.5 | 479.7 | 618.2 | 740.9 | |
Gross Profit | 522.5 | 847.6 | 1,254.5 | 1,688.1 | 2,054.9 | 2,433.3 | |
Operating Expenses & Income | |||||||
Operating Income | (207.4) | (327.4) | (215.4) | (123.9) | (128.5) | (150) | |
Total Operating Expenses | 729.9 | 1,175.1 | 1,469.9 | 1,812 | 2,183.4 | 2,582.7 | |
R&D Expenses | 174.7 | 288.8 | 347.5 | 499.7 | 672.5 | 839.5 | |
Selling General & Admin Expenses | 96.53 | 151.7 | 177.5 | 212.1 | 251.8 | 298.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.36) | (56.58) | (6.819) | (13.09) | (9.522) | (11.12) | |
Interest Income | 2.812 | 4.586 | 60.46 | 109.1 | 125.4 | 134.3 | |
Income Tax Expense | 4.851 | 6.648 | 19.77 | 28.48 | 23.19 | 43.44 | |
Net Income | |||||||
Net Income | (262) | (390.3) | (202.3) | (57.71) | (41.48) | (77.39) | |
Supplemental | |||||||
EBIT | (203.8) | (327.1) | (175.7) | (16.14) | (8.769) | (32.55) | |
EBITDA | (105.8) | (183.4) | (76.72) | 64.79 | 112.4 | 121.8 | |