| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60.5 | 146.1 | 284.1 | 445.6 | 822.3 | 1,027.9 | |
COGS | 38.63 | 103.1 | 213.9 | 262.7 | 485.2 | 526.6 | |
Gross Profit | 21.87 | 42.94 | 70.15 | 183 | 337.1 | 501.3 | |
Operating Expenses & Income | |||||||
Operating Income | (722.7) | (929.6) | (1,543) | (1,648.2) | (1,462.1) | (1,448.2) | |
Total Operating Expenses | 744.5 | 972.5 | 1,613.2 | 1,831.1 | 1,788.3 | 1,949.5 | |
R&D Expenses | 595.4 | 674.7 | 1,239 | 1,348.6 | 1,380.7 | 1,659 | |
Selling General & Admin Expenses | 28.39 | 29.11 | 290 | 346.6 | 298.3 | 264.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.386) | (2.355749) | (1.935014) | (14.61) | (32.73) | - | |
Interest Income | 0.375 | 11.02 | 20.31 | 21.32 | 23.64 | 14.71 | |
Income Tax Expense | - | - | - | - | 0.0205 | 0.057 | |
Net Income | |||||||
Net Income | (2,356.5) | (2,431.6) | (4,414.8) | 294.4 | (1,387.8) | (1,432.6) | |
Supplemental | |||||||
EBIT | (2,354.1) | (2,429.3) | (4,412.9) | 309 | (1,394) | (1,456.6) | |
EBITDA | (2,333.4) | (2,385.4) | (4,334.2) | 414.7 | (1,286) | (1,348.2) | |
