
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,023.9 | 4,606.3 | 5,324.5 | 6,509.1 | 8,179.7 | 9,081.5 |
COGS | 2,355.9 | 4,617.1 | 5,687.1 | 6,442.1 | 7,729.1 | 8,205.9 |
Gross Profit | (332) | (10.76) | (362.6) | 67.02 | 450.7 | 875.6 |
Operating Expenses & Income | ||||||
Operating Income | (902.7) | (696.8) | (1,669.6) | (1,072) | (952.5) | 91.19 |
Total Operating Expenses | 2,926.7 | 5,303.2 | 6,994 | 7,581.1 | 9,132.3 | 8,990.3 |
R&D Expenses | 621.1 | 839 | 1,529.2 | 1,841.9 | 1,838.2 | 1,574.9 |
Selling General & Admin Expenses | 38.8 | 57.99 | 60.95 | 75.97 | 102 | 219.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (155.2) | (320.2) | (415.4) | (354.3) | (235.2) | (247.1) |
Interest Income | 11.32 | 23.76 | 103.1 | 85.09 | 16.69 | 10.2 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (1,235.7) | (1,088.4) | (1,958.3) | (962.2) | (594.9) | 158.4 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |