| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,559.5 | 10,935.2 | 15,227.9 | 30,223.5 | 64,731.9 | 78,588.8 | |
COGS | 3,693.4 | 12,622.8 | 15,154.8 | 27,691.7 | 55,319.9 | 68,157.1 | |
Gross Profit | (1,134) | (1,687.6) | 73.17 | 2,531.9 | 9,412 | 10,431.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2,359.6) | (4,615.1) | (3,980.4) | (2,979.7) | 177.4 | 394.5 | |
Total Operating Expenses | 1,225.7 | 2,927.5 | 4,053.6 | 5,511.6 | 9,323.1 | 10,037.2 | |
R&D Expenses | 604.7 | 1,245.5 | 1,745.7 | 2,721.6 | 4,181.3 | 4,714.7 | |
Selling General & Admin Expenses | 325.5 | 743.5 | 779.7 | 1,068.4 | 1,941.2 | 2,159.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.39) | (32.68) | (65.67) | (37.14) | (103.2) | (56.01) | |
Interest Income | 18.42 | 104.2 | 146.6 | 329.2 | 361 | 239.4 | |
Income Tax Expense | (0.19304) | 0.0424 | 0.0691 | 0.0752 | - | 0.007 | |
Net Income | |||||||
Net Income | (2,325.5) | (4,511) | (3,833.9) | (2,650.6) | 524.5 | 713.8 | |
Supplemental | |||||||
EBIT | (2,361.5) | (4,589.2) | (3,768.2) | (3,110.6) | (489) | 435.2 | |
EBITDA | (2,182.4) | (4,240.5) | (3,221.5) | (2,480.4) | 687.2 | 1,976.9 | |
