
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.665428 | 10.04 | 125.1 | 262.7 | 336.2 | 571.9 | |
COGS | 0.349756 | 3.026802 | 60.57 | 127.9 | 140.4 | 274 | |
Gross Profit | 1.315672 | 7.008971 | 64.57 | 134.8 | 195.8 | 297.8 | |
Operating Expenses & Income | |||||||
Operating Income | (147.1) | (273) | (490.7) | (427.7) | (308.6) | (701.4) | |
Total Operating Expenses | 148.4 | 280 | 543.7 | 562.5 | 504.4 | 981.2 | |
R&D Expenses | 90.35 | 159.6 | 196.1 | 187 | 148.7 | 295.9 | |
Selling General & Admin Expenses | 10.11 | 11.23 | 42.61 | 33.67 | 128.9 | 246.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.456808) | (1.525762) | (4.070985) | (10.2) | (9.460641) | (12.13) | |
Interest Income | 0.456808 | 1.525762 | 4.070985 | 10.2 | 9.712 | 15.36 | |
Income Tax Expense | - | - | - | - | - | 2.497762 | |
Net Income | |||||||
Net Income | (261.2) | (490.8) | (1,785.7) | (407.6) | (340.2) | (739.6) | |
Supplemental | |||||||
EBIT | (260.7) | (489.3) | (1,781.6) | (433.7) | (308.6) | (701.4) | |
EBITDA | (252.7) | (472.6) | (1,743) | (404.7) | (277.9) | (638.2) | |