
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 15.57 | 204.9 | 345.6 | 910.7 | 1,662.6 | |
COGS | 114.8 | 2.005 | 25.71 | 70.31 | 178.6 | 282.1 | |
Gross Profit | (114.8) | 13.57 | 179.2 | 275.3 | 732.1 | 1,380.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,009.6) | (704.5) | 4.361055 | (367.2) | 87.43 | (83.59) | |
Total Operating Expenses | 1,009.6 | 718 | 174.8 | 642.5 | 644.7 | 1,464.1 | |
R&D Expenses | 791.2 | 524.3 | 416.5 | 411.3 | 335.6 | 578.3 | |
Selling General & Admin Expenses | 156.2 | 138.8 | 78.8 | 86.4 | 114.1 | 112.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.696) | (7.467) | (13.35) | (20.34) | (28.55) | (49.89) | |
Interest Income | 18.66 | 6.221 | 30.7 | 30.16 | 5.277 | 31.62 | |
Income Tax Expense | 31.29 | - | - | - | 1.704707 | 1.789836 | |
Net Income | |||||||
Net Income | (1,011) | (689.1) | (20.09) | (386.6) | 254.6 | 78.98 | |
Supplemental | |||||||
EBIT | (942.4) | (692) | (14.21) | (372) | 87.43 | - | |
EBITDA | (865.2) | (596.5) | 79.06 | (293.1) | 178.7 | 51.54 | |