
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25.98 | 709.8 | 1,400.8 | 1,816.4 | 2,057.9 | 2,199.7 | |
COGS | 34.92 | 244.4 | 710.5 | 619.6 | 579.1 | 559.8 | |
Gross Profit | (8.934449) | 465.4 | 690.3 | 1,196.8 | 1,478.8 | 1,639.9 | |
Operating Expenses & Income | |||||||
Operating Income | (652.8) | (347.8) | (411.6) | (198.6) | (466.2) | 54.74 | |
Total Operating Expenses | 643.8 | 813.2 | 1,101.9 | 1,395.5 | 1,945 | 1,585.1 | |
R&D Expenses | 584.9 | 747 | 937.5 | 1,133.4 | 1,319.7 | 1,549.4 | |
Selling General & Admin Expenses | 74.47 | 20.19 | 58.1 | 36.01 | 46.65 | 195.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.51) | (131.4) | (76.66) | (3.566963) | (6.158) | - | |
Interest Income | 92.01 | 131.4 | 76.66 | 3.566963 | 6.158 | 3.136 | |
Income Tax Expense | - | 43.03 | 96.79 | 116.7 | 26.19 | 202.4 | |
Net Income | |||||||
Net Income | (715.3) | (544) | (522.1) | (250.7) | (382) | 126.9 | |
Supplemental | |||||||
EBIT | (652.8) | (369.6) | (348.6) | (130.4) | (349.6) | (27.07) | |
EBITDA | (634.3) | (310.1) | (280.3) | (44.51) | (249.2) | 39.17 | |