

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 200.6 | 360.1 | 463.7 | 635.5 | 779.5 | 1,473.6 | |
COGS | 193.2 | 351.9 | 454.5 | 598.6 | 693.3 | 1,319.1 | |
Gross Profit | 7.325233 | 8.172518 | 9.278975 | 36.84 | 86.17 | 154.4 | |
Operating Expenses & Income | |||||||
Operating Income | (88.77) | (169.8) | (239.4) | (272.3) | (264.2) | (460.1) | |
Total Operating Expenses | 96.1 | 178 | 248.7 | 309.2 | 350.4 | 614.6 | |
R&D Expenses | 32.72 | 44.86 | 68.56 | 81.71 | 69.71 | 154.9 | |
Selling General & Admin Expenses | 6.792 | 13.06 | 28.81 | 44.7 | 98.9 | 107.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.314) | (13.73) | (6.919) | (9.187) | (18.8) | (39.65) | |
Interest Income | 3.246 | 6.447 | 16.34 | 10.55 | 15.92 | 20.58 | |
Income Tax Expense | - | 0.630315 | 0.001381 | 0.0903 | 38.05 | 39.88 | |
Net Income | |||||||
Net Income | (97.47) | (178.1) | (229.4) | (274.5) | (318.6) | (519.4) | |
Supplemental | |||||||
EBIT | (88.15) | (163.7) | (222.5) | (265.3) | (263.3) | (452.1) | |
EBITDA | (82.97) | (156.2) | (210.7) | (246.3) | (244.1) | (402.2) | |