
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 205 | 403.8 | 943 | 1,768.4 | 1,351.8 | 1,187.8 | |
COGS | 389 | 441.3 | 843.2 | 1,099.5 | 872.5 | 813.1 | |
Gross Profit | (184.1) | (37.46) | 99.79 | 668.9 | 479.3 | 374.7 | |
Operating Expenses & Income | |||||||
Operating Income | (1,216.5) | (562.7) | (562.2) | 10.58 | (137.6) | (332.4) | |
Total Operating Expenses | 1,030.1 | 733.3 | 99.79 | 658.3 | 616.9 | 707.2 | |
R&D Expenses | 748 | 566.4 | 452.8 | 379.2 | 419.9 | 429.6 | |
Selling General & Admin Expenses | 248.4 | 136.1 | 164.6 | 214.4 | 218.8 | 191.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.648) | (1.848) | (1.479) | (2.537) | (18.73) | (22.18) | |
Interest Income | 1.028 | 17.88 | 49.47 | 37.46 | 43.39 | 35.43 | |
Income Tax Expense | - | - | - | - | 0.004999 | 21.46 | |
Net Income | |||||||
Net Income | (1,218.1) | (564.5) | (512.8) | 60.09 | (117.1) | (317.5) | |
Supplemental | |||||||
EBIT | (1,216.5) | (562.7) | (511.4) | 62.62 | (137.6) | (460.8) | |
EBITDA | (978.1) | (276.4) | (247.8) | 330.9 | 121 | (209.1) | |