
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 134.4 | 1,023.2 | 1,887.3 | 2,512.7 | 1,560.2 | 1,247.5 | |
COGS | 15.8 | 38.72 | 107.3 | 121.3 | 107.7 | 153.4 | |
Gross Profit | 118.6 | 984.5 | 1,780.1 | 2,391.4 | 1,560.2 | 1,249.2 | |
Operating Expenses & Income | |||||||
Operating Income | (856.9) | (357.7) | 6.365603 | 568.4 | (427.3) | (687) | |
Total Operating Expenses | 975.4 | 1,342.1 | 1,773.7 | 1,823 | 1,987.5 | 2,000.1 | |
R&D Expenses | 732.7 | 886 | 1,148.2 | 911.2 | 837.9 | 1,173 | |
Selling General & Admin Expenses | 126.3 | 130.5 | 147.9 | 187.6 | 625.2 | 422.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.73) | (84.47) | (111.5) | (105.2) | (83.83) | (77.55) | |
Interest Income | 4.670383 | 3.648479 | 7.035097 | 3.884472 | 1.881708 | 1.623084 | |
Income Tax Expense | - | - | - | - | (1.3274) | (1.3274) | |
Net Income | |||||||
Net Income | (866.9) | (519) | (396) | 112 | (553.3) | (885.2) | |
Supplemental | |||||||
EBIT | (835.1) | (435.6) | (285.3) | 217.5 | (554.6) | - | |
EBITDA | (790.9) | (378.8) | (190.9) | 339.5 | (432.6) | - | |