| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 331.1 | 490.8 | 1,042.5 | 1,504.8 | 1,890.8 | |
COGS | 229.9 | 613 | 955.4 | 1,246 | 1,389.9 | |
Gross Profit | 169.1 | (42.29) | 87.15 | 258.8 | 500.8 | |
Operating Expenses & Income | ||||||
Operating Income | (165.6) | (570.2) | (875.4) | (533.1) | (389.5) | |
Total Operating Expenses | 305.8 | 533.8 | 962.6 | 791.9 | 890.3 | |
R&D Expenses | 133 | 283.1 | 591.1 | 561.6 | 629.9 | |
Selling General & Admin Expenses | 27.91 | 174.3 | 322 | 149.6 | 168 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.559) | (2.813372) | (1.967531) | (4.244497) | (9.650595) | |
Interest Income | 2.639 | 14.29 | 76.82 | 100.5 | 109.5 | |
Income Tax Expense | 0.237 | 0.743137 | 1.739506 | 4.544742 | 18.8 | |
Net Income | ||||||
Net Income | (1,658.7) | (1,932.9) | (4,036.2) | (439.7) | (142.1) | |
Supplemental | ||||||
EBIT | (167.4) | (530.3) | (4,027.2) | (521.6) | (115.6) | |
EBITDA | (156.8) | (497.5) | (3,944.3) | (463) | (15.9) | |
