
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 68.22 | 120.2 | 539 | 778.5 | 1,213.3 | 1,988.3 |
COGS | 249.7 | 468.2 | 868.2 | 930.2 | 1,124.5 | 2,050.5 |
Gross Profit | (181.5) | (348) | (329.2) | (151.7) | 88.76 | (62.17) |
Operating Expenses & Income | ||||||
Operating Income | (1,004.1) | (1,038.2) | (893.9) | (903.3) | (752.7) | (1,652) |
Total Operating Expenses | 1,072.3 | 1,158.4 | 1,432.8 | 1,681.7 | 1,966 | 3,640.3 |
R&D Expenses | 661.7 | 513.1 | 317.1 | 303.5 | 374.2 | - |
Selling General & Admin Expenses | 89.75 | 237.1 | 306.6 | 515.9 | 580.4 | 1,094 |
Earnings from Continuing Operations | ||||||
Interest Expense | (93.27) | (45.53) | (14.6) | (11.97) | (87.26) | (21.44) |
Interest Income | 11.68 | 116.2 | 108.1 | 78.99 | 87.26 | 165.9 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (3,399.3) | (1,947.4) | (1,002) | (982.6) | (840.5) | (1,818.7) |
Supplemental | ||||||
EBIT | - | (1,831.1) | (893.9) | (903.3) | (752.7) | - |
EBITDA | - | (1,416.3) | (408) | (418.5) | (235.4) | - |