
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 152.8 | 84.54 | 57.76 | 146.3 | 52.14 | 920.5 | |
COGS | 140 | 73.38 | 54.85 | 26.96 | 22.79 | 66.09 | |
Gross Profit | 12.83 | 11.16 | 2.912523 | 146.3 | 29.35 | 879.7 | |
Operating Expenses & Income | |||||||
Operating Income | (319.4) | (348.1) | (361.8) | (176.8) | (165.7) | 422.2 | |
Total Operating Expenses | 315.2 | 430.3 | 364.7 | 323.1 | 195 | 457.5 | |
R&D Expenses | 280.8 | 393.5 | 338.6 | 310.3 | 165.5 | 403.8 | |
Selling General & Admin Expenses | 16.88 | 37.57 | 42.39 | 40.45 | 8.432 | 54.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.568) | (2.004329) | (7.558193) | (7.892234) | (12.6) | (19.35) | |
Interest Income | 18.77 | 19.73 | 35.61 | 32.22 | 18.76 | 39.45 | |
Income Tax Expense | (8.9) | 2.668318 | - | - | - | (0.0247) | |
Net Income | |||||||
Net Income | (301.2) | (328.3) | (326.6) | (146.3) | (142.2) | 460.3 | |
Supplemental | |||||||
EBIT | (300.6) | (326.3) | (319) | (190.9) | (165.7) | 415.9 | |
EBITDA | (289.8) | (314.2) | (296.2) | (180.7) | (143.5) | 457.4 | |