| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 62.8 | 117.7 | 158.6 | 250.4 | 781.9 | 1,340 | |
COGS | 30.01 | 59.39 | 114.7 | 134.4 | 237.1 | 488.5 | |
Gross Profit | 32.78 | 58.35 | 43.87 | 116 | 544.7 | 851.5 | |
Operating Expenses & Income | |||||||
Operating Income | (299.4) | (463.8) | (656.8) | (642.9) | (496.5) | (1,104.9) | |
Total Operating Expenses | 332.2 | 522.2 | 700.7 | 758.9 | 1,041.2 | 1,956.3 | |
R&D Expenses | 212.6 | 316.9 | 437.1 | 393 | 554.5 | 758.7 | |
Selling General & Admin Expenses | 54.78 | 49.75 | 49.58 | 392.7 | 491.1 | 623.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.575) | (5.073513) | (8.706653) | (6.349306) | (9.127493) | (140.1) | |
Interest Income | 14.05 | 39.29 | 82.89 | 42 | 87.4 | 100.6 | |
Income Tax Expense | (19.2) | - | - | - | 0.758837 | 1.387303 | |
Net Income | |||||||
Net Income | (2,137.3) | (1,270.2) | (1,740.8) | (1,425.1) | 120.5 | (388.1) | |
Supplemental | |||||||
EBIT | (2,133.8) | (1,265.2) | (1,724.7) | (671.6) | 141 | - | |
EBITDA | (2,110.6) | (1,222.8) | (1,614.1) | (540.6) | 253.6 | (476.8) | |
