
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.15 | 21.6 | 95.11 | 241.7 | 551.1 | 770.9 | |
COGS | 1.231 | 15.04 | 81.75 | 160.7 | 284.4 | 449.7 | |
Gross Profit | 0.919 | 6.562 | 13.36 | 81.02 | 266.6 | 321.2 | |
Operating Expenses & Income | |||||||
Operating Income | (551.7) | (1,098.8) | (886.7) | (459.3) | (235.3) | (574.9) | |
Total Operating Expenses | 611.1 | 1,105.4 | 900.1 | 540.3 | 501.9 | 896.1 | |
R&D Expenses | 392.6 | 755.8 | 517.6 | 290.1 | 216 | 417.1 | |
Selling General & Admin Expenses | 151 | 170.5 | 114.9 | 51.95 | 45.64 | 80.71 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.293) | (11.13) | (16.74) | (20.21) | (19.67) | (25.19) | |
Interest Income | 32.67 | 50.78 | 43.84 | 39.23 | 20.71 | 41.53 | |
Income Tax Expense | (41.82) | 20.51 | - | - | - | - | |
Net Income | |||||||
Net Income | (582.9) | (1,139.8) | (920.4) | (603.6) | (249.7) | (757.8) | |
Supplemental | |||||||
EBIT | (579.2) | (1,097) | (914) | (445.8) | (171) | (506.6) | |
EBITDA | (543.8) | (1,054.5) | (812.3) | (388.4) | (96.84) | (380) | |