
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 76.33 | 390.4 | 709.8 | 1,032.1 | 747.6 | 1,533.1 | |
COGS | 48.85 | 63.19 | 187.9 | 296.8 | 358.7 | 711.2 | |
Gross Profit | 27.47 | 327.2 | 521.9 | 735.2 | 389 | 821.9 | |
Operating Expenses & Income | |||||||
Operating Income | (259.7) | (34.5) | (30.06) | 38.76 | (90.69) | (137) | |
Total Operating Expenses | 287.2 | 361.5 | 552 | 696.5 | 479.7 | 959 | |
R&D Expenses | 214.7 | 133.5 | 94.47 | 74.53 | 85.67 | 143.6 | |
Selling General & Admin Expenses | 56.34 | 55.26 | 62.12 | 76.47 | 77.49 | 123.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.468) | (5.82933) | (4.705684) | (9.283876) | (11.92) | (20.73) | |
Interest Income | 0.969 | 9.686118 | 4.270124 | 6.104994 | 9.676 | 14.18 | |
Income Tax Expense | 2.461 | - | 0.000909 | - | - | - | |
Net Income | |||||||
Net Income | (261.2) | (44.07) | (34.33) | 32.66 | (100.4) | (155.1) | |
Supplemental | |||||||
EBIT | (258.7) | (38.36) | (29.63) | 43.38 | (80.49) | (121.9) | |
EBITDA | (224.5) | (4.772422) | 9.499572 | 79.83 | (6.437) | 1.609692 | |