| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 466.7 | 799.7 | 1,410.9 | 2,239.7 | 3,661 | 7,103.9 |
COGS | 135.7 | 245.4 | 415.8 | 509.5 | 1,298.1 | 2,379.6 |
Gross Profit | 331 | 554.2 | 995.1 | 1,730.3 | 2,362.9 | 4,724.3 |
Operating Expenses & Income | ||||||
Operating Income | (1,335.3) | (1,882.5) | (1,846.4) | (2,014.9) | (3,989.5) | (7,333.8) |
Total Operating Expenses | 1,666.3 | 2,436.7 | 2,841.4 | 3,745.1 | 6,352.4 | 12,058.1 |
R&D Expenses | 1,143.6 | 1,659.9 | 2,151.7 | 2,965.6 | 5,020.3 | 9,389 |
Selling General & Admin Expenses | 128.3 | 140.5 | 403.2 | 599.1 | 1,357.9 | 1,926.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.711) | (6.664614) | (7.866449) | (6.965726) | (13.72) | (21.77) |
Interest Income | 28.24 | 55.35 | 42.51 | 170.5 | 463.2 | 661.1 |
Income Tax Expense | (26.65) | (3.772906) | (4.614753) | 4.235064 | 3.233 | 44.03 |
Net Income | ||||||
Net Income | (2,061.3) | (7,698.9) | (6,127.9) | 2,205 | (10,198.1) | 583.8 |
Supplemental | ||||||
EBIT | (2,085.5) | (7,696.9) | (6,124.6) | 2,216.1 | (10,181.5) | - |
EBITDA | (1,931.8) | (7,438.3) | (5,800.3) | 2,628.1 | (9,740) | (3,873.6) |
