
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 56.15 | 159 | 224 | 392.1 | 804.4 | 1,456.8 | |
COGS | 19.21 | 56.04 | 92.75 | 180.6 | 443.4 | 794.7 | |
Gross Profit | 36.94 | 102.9 | 131.3 | 211.5 | 360.9 | 662.1 | |
Operating Expenses & Income | |||||||
Operating Income | (385.2) | (455.9) | (365.7) | (287.9) | (160.2) | (394.4) | |
Total Operating Expenses | 422.5 | 558.8 | 496.9 | 497.2 | 521.1 | 1,056.5 | |
R&D Expenses | 169.1 | 184.3 | 112.5 | 107.1 | 75.08 | 159.3 | |
Selling General & Admin Expenses | 126.2 | 190.7 | 178.4 | 177.8 | 179.7 | 271.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.567) | (1.793) | (1.204837) | (2.032492) | (2.38172) | (16.78) | |
Interest Income | 13.9 | 1.793 | 1.204837 | 2.032492 | 6.396 | 1.139727 | |
Income Tax Expense | (125.2) | 0.414 | 0.279158 | 0.955638 | 0.35 | 1.714419 | |
Net Income | |||||||
Net Income | (260) | (402.6) | (345.3) | (252.1) | (158.8) | (366.3) | |
Supplemental | |||||||
EBIT | (259.4) | (400.4) | (343.9) | (249.1) | (160.2) | - | |
EBITDA | (249.8) | (360) | (291.5) | (176.7) | (29.95) | (248.4) | |