
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 243.7 | 425 | 421.8 | 382.6 | 269.6 | 590.9 | |
COGS | 106.8 | 179.2 | 145.1 | 157 | 218.3 | 338.9 | |
Gross Profit | 136.9 | 245.8 | 276.7 | 225.7 | 51.25 | 252 | |
Operating Expenses & Income | |||||||
Operating Income | (1,829.4) | (805.4) | (550.6) | (86.16) | (432.6) | (622.8) | |
Total Operating Expenses | 1,966.3 | 1,051.2 | 827.3 | 311.8 | 483.9 | 874.8 | |
R&D Expenses | 1,304.9 | 542.3 | 479.9 | 126.5 | 311.5 | 525.9 | |
Selling General & Admin Expenses | 109.2 | 55.78 | 44.3 | 31.16 | 87.27 | 92.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.242) | (7.484888) | (10.75) | (14.25) | (12.93) | (15.72) | |
Interest Income | 9.803 | 7.484888 | 9.258604 | 11.18 | 13.27 | 19.68 | |
Income Tax Expense | 67.35 | 54.68 | - | - | 13.06 | 13.06 | |
Net Income | |||||||
Net Income | (1,920.1) | (797) | (333.9) | (85.7) | (437) | (651.2) | |
Supplemental | |||||||
EBIT | (1,917.9) | (789.5) | (323.2) | (89.6) | (415.8) | (593.8) | |
EBITDA | (1,895.2) | (750.2) | (270.3) | (42.8) | (371.8) | (503.6) | |