
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 175.2 | 246.7 | 433 | 615 | 759 | 1,371.9 |
COGS | 158.2 | 217 | 371.2 | 516.5 | 617.7 | 1,132.4 |
Gross Profit | 17 | 29.64 | 61.85 | 98.45 | 141.4 | 239.5 |
Operating Expenses & Income | ||||||
Operating Income | (138.5) | (194.6) | (187) | (209.1) | (414.1) | (622.2) |
Total Operating Expenses | 313.6 | 441.2 | 620.1 | 824.1 | 1,173.1 | 1,994.1 |
R&D Expenses | 82.2 | 123 | 136.2 | 146.7 | 332.6 | - |
Selling General & Admin Expenses | 36.51 | 107 | 135.3 | 184 | 201.5 | 384.8 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.916) | (7.02663) | (3.262608) | (3.159149) | (0.154) | (9.593631) |
Interest Income | 0.212 | 0.253411 | 1.278491 | 4.905983 | 2.033 | 7.124074 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (132.2) | (189.7) | (179.4) | (203.4) | (400.1) | (602.6) |
Supplemental | ||||||
EBIT | - | (193.5) | (185.2) | (206.9) | (405.7) | - |
EBITDA | - | (177.8) | (161) | (178.2) | (371.7) | - |