| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,351.3 | 9,754.6 | 13,743 | 25,269.4 | 18,954.2 | 18,156.1 |
COGS | 5,514.2 | 8,602.8 | 12,521.5 | 21,130.1 | 15,494.4 | 14,641.4 |
Gross Profit | 1,837 | 1,151.8 | 1,221.5 | 4,139.3 | 3,459.8 | 3,514.6 |
Operating Expenses & Income | ||||||
Operating Income | (3,008.9) | (7,798.1) | (14,825.3) | (19,015) | (14,856.6) | (16,245.3) |
Total Operating Expenses | 10,360.1 | 17,547.6 | 28,568.3 | 44,284.4 | 33,810.8 | 34,401.4 |
R&D Expenses | 931.7 | 1,922.8 | 5,263.7 | 6,619.7 | 5,423.9 | 2,718.1 |
Selling General & Admin Expenses | 956.5 | 6,420.6 | 10,017.4 | 14,507.5 | 3,678.2 | 12,502.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (532.9) | (292) | (2,050.4) | (4,928.5) | (5,290.3) | (1,988.5) |
Interest Income | 57.4 | 563.3 | 2,917.4 | 2,775.9 | 480.2 | 215.9 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (6,594.3) | (8,200.6) | (17,653.5) | (16,754.7) | (21,973.1) | (40,143.6) |
Supplemental | ||||||
EBIT | - | (7,908.6) | (15,596) | (11,795.6) | (16,634.5) | (37,804.4) |
EBITDA | - | (7,007.3) | (14,589.4) | (9,474.1) | (13,802.9) | (34,786.5) |
