
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 17.6 | 69.66 | 240.5 | 480.2 | 1,006 | |
COGS | 38.48 | 9.91 | 35.68 | 123.3 | 207.1 | 425 | |
Gross Profit | (38.48) | 7.689 | 33.98 | 117.2 | 273.1 | 581 | |
Operating Expenses & Income | |||||||
Operating Income | (321.8) | (267.1) | (262.9) | (331.4) | (141.1) | (325.9) | |
Total Operating Expenses | 315.2 | 274.8 | 341.4 | 448.6 | 414.2 | 907 | |
R&D Expenses | 186.8 | 129.5 | 156 | 202.1 | 141.6 | 299.5 | |
Selling General & Admin Expenses | 134.8 | 129.9 | 112.9 | 109.7 | 114.5 | 268.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.95) | (3.667) | (7.189922) | (8.089563) | (7.935172) | (23.27) | |
Interest Income | 3.95 | 4.24 | 7.189922 | 8.089563 | 8.146 | 12.59 | |
Income Tax Expense | - | 0.259 | - | - | - | - | |
Net Income | |||||||
Net Income | (325.7) | (203.8) | (192.1) | (235.1) | 1,077.7 | 976.5 | |
Supplemental | |||||||
EBIT | (321.8) | (199.8) | (184.9) | (338.6) | (141.1) | (325.9) | |
EBITDA | (309.7) | (168.1) | (151.9) | (324.5) | (109.5) | (284.4) | |