
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 674.1 | 989.2 | 2,357.1 | 4,743.2 | 3,307.1 | 3,307.1 | |
COGS | 339.5 | 436.5 | 1,428.8 | 2,498.7 | 6,160.4 | 6,160.4 | |
Gross Profit | 334.6 | 552.8 | 928.2 | 2,244.5 | (2,853.3) | (2,853.3) | |
Operating Expenses & Income | |||||||
Operating Income | (4,056.7) | (11,023.9) | (5,501.7) | (9,795.1) | (11,580.1) | (11,580.1) | |
Total Operating Expenses | 4,391.3 | 11,576.7 | 6,429.9 | 12,039.7 | 8,726.7 | 8,726.7 | |
R&D Expenses | 3,251.9 | 9,233.7 | 3,834.4 | 7,731 | 3,928.9 | - | |
Selling General & Admin Expenses | 727.8 | 1,642.5 | 1,598.3 | 2,786.5 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.95) | (196.2) | (688.8) | (1,295.3) | (1,960.8) | (1,960.8) | |
Interest Income | 41.79 | 112.7 | 18.61 | 95.75 | 140.9 | - | |
Income Tax Expense | 15.72 | 19.6 | 18.67 | (11.57) | 9.18 | 9.18 | |
Net Income | |||||||
Net Income | (4,059.9) | (11,398.2) | (2,366.3) | (11,945.1) | (8,152.1) | (8,152.1) | |
Supplemental | |||||||
EBIT | (4,056.7) | (11,023.9) | (5,501.7) | (9,795.1) | (11,580.1) | (11,580.1) | |
EBITDA | (3,995.8) | (10,951.8) | (5,418.4) | (9,632.8) | (11,352) | (11,352) | |