
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60.26 | 501 | 577.4 | 418.8 | 356.1 | 791.6 | |
COGS | 4.277 | 37.27 | 100.9 | 69.45 | 57.12 | 113.3 | |
Gross Profit | 55.98 | 463.7 | 476.5 | 349.3 | 299 | 678.4 | |
Operating Expenses & Income | |||||||
Operating Income | (516.3) | (341) | (452.2) | (116) | (112.7) | (190) | |
Total Operating Expenses | 559.1 | 747.5 | 928.6 | 465.3 | 411.6 | 868.3 | |
R&D Expenses | 371.2 | 309.8 | 386.9 | 169.8 | 156.1 | 309.2 | |
Selling General & Admin Expenses | 151 | 126.1 | 197.4 | 73.53 | 70.44 | 103.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.528) | (2.748668) | (7.067165) | (8.929622) | (5.093667) | (35.75) | |
Interest Income | 5.502 | 2.748668 | 7.067165 | 8.929622 | 5.566 | 7.475106 | |
Income Tax Expense | (27.73) | (24.44) | 0.05 | - | (0.0536) | 0.0275 | |
Net Income | |||||||
Net Income | (1,434.1) | (904.5) | (477.1) | (171.6) | (177.5) | (337.2) | |
Supplemental | |||||||
EBIT | (1,460.3) | (926.2) | (504.4) | (220.6) | (206.3) | - | |
EBITDA | (1,447.7) | (907.1) | (481.2) | (213.3) | (197.4) | (313.1) | |