| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 66.22 | 296 | 1,044 | 8,520.6 | 4,146.5 | 3,212 | |
COGS | 23.85 | 206.5 | 886.9 | 6,910.7 | 3,318.3 | 2,847.8 | |
Gross Profit | 42.37 | 89.56 | 157.1 | 1,609.9 | 828.1 | 364.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1,054.3) | (1,642.2) | (2,380.6) | (2,675.6) | (3,936.1) | (4,249.5) | |
Total Operating Expenses | 1,096.6 | 1,731.8 | 2,537.7 | 4,285.4 | 4,764.2 | 4,828.3 | |
R&D Expenses | 835.7 | 1,382.4 | 2,069.8 | 3,637.7 | 3,996.7 | 3,981.7 | |
Selling General & Admin Expenses | 197 | 339.2 | 435.1 | 600.2 | 711.4 | 731.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (1.183) | (4.627) | (8.819) | (15.19) | |
Interest Income | 0.808 | 6.473 | 27.3 | 82.89 | 42.35 | 30.98 | |
Income Tax Expense | (196.6) | (223.3) | (265.5) | (336.4) | (0.157) | (0.144) | |
Net Income | |||||||
Net Income | (786.5) | (1,357) | (1,927.2) | (2,137.3) | (3,742.3) | (4,112.2) | |
Supplemental | |||||||
EBIT | (1,054.3) | (1,642.2) | (2,191.5) | (2,469.1) | (3,936.2) | (4,101.1) | |
EBITDA | (785.5) | (1,362.1) | (974.5) | (841.9) | (2,255.3) | (2,505.6) | |
