

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,625.4 | 21,670.4 | 15,703.9 | 24,550.1 | 32,718.8 | 22,604.6 | |
COGS | 6,604.4 | 8,635.2 | 7,443 | 11,869.6 | 11,935.1 | 11,404.9 | |
Gross Profit | 7,020.9 | 13,035.3 | 8,260.9 | 12,680.5 | 20,783.7 | 11,199.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2,108.2) | 485.9 | (3,735) | (7,171.5) | 5,025.8 | (1,905.2) | |
Total Operating Expenses | 15,733.6 | 21,024.8 | 17,934.4 | 29,476.7 | 27,693 | 24,509.9 | |
R&D Expenses | 3,333.2 | 5,361.2 | 3,243.2 | 4,074.3 | 5,612.9 | - | |
Selling General & Admin Expenses | 4,638.4 | 5,916.9 | 6,156 | 12,452.5 | 6,115.6 | 15,840 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,827.3) | (2,498) | (2,878.8) | (2,043.1) | (506.2) | - | |
Interest Income | 3,539.2 | 5,057.2 | 2,362.6 | 2,155 | 360.3 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (5,739.8) | (3,765.9) | (6,284.2) | (9,326.8) | 4,642 | (22.6) | |
Supplemental | |||||||
EBIT | - | (2,125.1) | (3,302.4) | (7,304.1) | 5,119.5 | (1,811.6) | |
EBITDA | - | 976.5 | 75.06 | (4,057.2) | 8,542.7 | 1,146.6 | |