
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,196.7 | 2,353.3 | 4,174.7 | 3,311.8 | 4,851.7 | 3,937.1 | |
COGS | 584.3 | 1,395.5 | 2,241.8 | 1,618.3 | 709.2 | 997.3 | |
Gross Profit | 612.4 | 957.8 | 1,932.9 | 1,693.5 | 3,931.5 | 2,904.7 | |
Operating Expenses & Income | |||||||
Operating Income | (699.1) | (1,927.7) | (2,146.5) | (2,616.9) | (2,420.7) | (3,906.4) | |
Total Operating Expenses | 1,311.5 | 2,885.5 | 4,079.4 | 4,310.4 | 4,481.2 | 6,622.4 | |
R&D Expenses | 100 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 82 | 108 | 166 | 129 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.31) | (119.5) | (245.8) | (205.9) | (59.69) | (122.9) | |
Interest Income | 0.01 | 180.8 | 1.452 | 3.684 | - | - | |
Income Tax Expense | 2.658 | (1.314) | (41.17) | 732.3 | 603.7 | 63.06 | |
Net Income | |||||||
Net Income | (1,160.2) | (2,254.4) | (2,459.1) | (4,411.9) | 3,094.4 | 1,439.4 | |
Supplemental | |||||||
EBIT | (1,151.7) | (2,146.6) | (2,254.7) | (3,421.5) | (157.8) | 1,321.4 | |
EBITDA | (1,087.5) | (2,030.9) | (2,021.1) | (3,317.7) | (9.417) | 2,314.6 | |