
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 67.73 | 49.37 | 79.26 | 242.6 | 629.4 | 1,179 | |
COGS | 13.71 | 13.58 | 10.84 | 36.49 | 107.8 | 167.5 | |
Gross Profit | 54.02 | 35.8 | 68.41 | 206.2 | 521.5 | 1,011.4 | |
Operating Expenses & Income | |||||||
Operating Income | (243.1) | (199.8) | (183.7) | (112.5) | 4.678692 | 14.36 | |
Total Operating Expenses | 297.2 | 235.6 | 252.1 | 318.6 | 516.9 | 997.1 | |
R&D Expenses | 215.4 | 130.6 | 112 | 70.67 | 49.27 | 92.07 | |
Selling General & Admin Expenses | 17.4 | 19.4 | 19.11 | 27.18 | 511.3 | 377.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.963701) | (6.346747) | (8.709381) | (9.91533) | (10.53) | (20.35) | |
Interest Income | 1.963701 | 6.346747 | 8.709381 | 9.91533 | 10.81 | 15.63 | |
Income Tax Expense | 2.023356 | (0.17571) | - | - | (51.6) | (52.09) | |
Net Income | |||||||
Net Income | (238.4) | (186) | (190.4) | (120.2) | 55.65 | 59.08 | |
Supplemental | |||||||
EBIT | (236.4) | (179.8) | (181.7) | (112.5) | 4.678692 | 14.36 | |
EBITDA | (200.6) | (134.3) | (126.5) | (63.72) | 62.91 | 124.8 | |