
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.23 | 27.73 | 127.8 | 199.8 | 662.5 | 874 | |
COGS | 5.223438 | 2.010501 | 7.302115 | 34.48 | 274.3 | 125 | |
Gross Profit | 11 | 25.72 | 120.5 | 165.3 | 386.8 | 826.5 | |
Operating Expenses & Income | |||||||
Operating Income | (772.7) | (958.1) | (1,052.6) | (1,043.5) | (956.2) | (842.7) | |
Total Operating Expenses | 783.7 | 983.9 | 1,173.1 | 1,208.8 | 1,278.4 | 1,745.9 | |
R&D Expenses | 622.5 | 758.6 | 835.8 | 782.9 | 977 | 1,463.6 | |
Selling General & Admin Expenses | 167.9 | 189.1 | 225.4 | 213.5 | 184.5 | 416.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.535415) | (10.3) | (13.35) | (57.93) | (91.12) | (111.3) | |
Interest Income | 3.298993 | 45.03 | 46.88 | 20.92 | 7.609137 | 8.037661 | |
Income Tax Expense | 0.808234 | (0.672308) | 3.523761 | (0.906773) | 12.94 | 12.89 | |
Net Income | |||||||
Net Income | (769.6) | (955.2) | (1,053.4) | (1,043.9) | (970.2) | (940.6) | |
Supplemental | |||||||
EBIT | (766.2) | (947.8) | (1,041.9) | (989.5) | (957.2) | - | |
EBITDA | (704.1) | (883.4) | (967.5) | (892.7) | (860.4) | - | |