
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 36.92 | 49.51 | 46.33 | 349.9 | 780.8 |
COGS | 73.58 | 130.7 | 279.7 | 839.8 | 1,366.6 |
Gross Profit | (36.66) | (81.14) | (233.3) | (489.9) | (585.8) |
Operating Expenses & Income | |||||
Operating Income | (132.7) | (193) | (458.5) | (723.7) | (863.6) |
Total Operating Expenses | 96.04 | 121.4 | 245.8 | 1,073.6 | 1,644.4 |
R&D Expenses | 49.69 | 46.52 | 93.41 | 88.6 | 91.58 |
Selling General & Admin Expenses | 38.41 | 61.71 | 135.5 | 145.2 | 186.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (8.753) | (12.73) | (32.03) | (57.26) | (71.54) |
Interest Income | 0.029 | 0.846 | 3.841 | 33.79 | 19.57 |
Income Tax Expense | (2.544) | (14.27) | (12.04) | - | - |
Net Income | |||||
Net Income | (136.5) | (191.5) | (478.5) | (718.8) | (1,124.6) |
Supplemental | |||||
EBIT | (130.3) | (193) | (458.5) | - | - |
EBITDA | (95.44) | (157) | (382.2) | - | - |