
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 8,868.2 | 12,112.7 | 13,108.4 | 13,734 | 16,547.6 | 16,492.4 |
COGS | 4,549.1 | 6,001.6 | 6,554.7 | 7,026.6 | 9,000.6 | 8,366.6 |
Gross Profit | 4,319.1 | 6,111 | 6,553.7 | 6,707.4 | 7,547.1 | 8,125.8 |
Operating Expenses & Income | ||||||
Operating Income | (4,626) | (3,743.8) | (5,953.6) | (5,275.8) | (8,344) | (11,284.5) |
Total Operating Expenses | 13,494.3 | 15,860.7 | 19,096.4 | 19,179.3 | 24,891.6 | 27,776.9 |
R&D Expenses | 5,524.5 | 5,488.7 | 6,507.6 | 5,849.9 | 9,178.7 | 12,243.6 |
Selling General & Admin Expenses | 1,283.5 | 2,835.7 | 3,978.9 | 4,069.8 | 2,685.4 | 3,027.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (674.9) | (25.92) | (103.7) | (123.6) | (1,450.6) | - |
Interest Income | 101 | 1,498.8 | 309 | 534.9 | 369.5 | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (5,666.9) | (6,326.9) | (7,523.6) | (5,820.9) | (8,122.2) | (12,058.2) |
Supplemental | ||||||
EBIT | - | (4,482.8) | (8,250.9) | (4,961.9) | (5,358.2) | (8,298.7) |
EBITDA | - | (2,965.4) | (6,697.4) | (3,237) | (3,315.3) | (5,885.6) |