
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,988.1 | 26,855.1 | 27,894.1 | 38,400.6 | 74,734.1 | 74,882.2 | |
COGS | 18,365.6 | 23,766.7 | 27,483.8 | 32,907.5 | 60,635.8 | 59,381.6 | |
Gross Profit | 2,622.6 | 3,088.4 | 410.2 | 5,493.1 | 14,098.3 | 15,500.6 | |
Operating Expenses & Income | |||||||
Operating Income | (6,579.4) | (8,705.5) | (9,901.9) | (6,256.4) | (4,301.2) | (5,072.7) | |
Total Operating Expenses | 9,202 | 11,793.9 | 10,312.1 | 11,749.5 | 18,399.6 | 20,573.3 | |
R&D Expenses | 4,114.3 | 5,214.8 | 4,798 | 6,067.2 | 9,490 | 11,085.9 | |
Selling General & Admin Expenses | 1,029.1 | 1,659.3 | 1,405.1 | 1,258.3 | 9,398.5 | 7,168.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.34) | (132.2) | (244.3) | (323.2) | (370.1) | (462.2) | |
Interest Income | 1,358.5 | 449.2 | 412.6 | 675.6 | 1,569.8 | 996.8 | |
Income Tax Expense | 25.99 | 24.73 | 33.47 | (65.57) | 13.23 | 97.82 | |
Net Income | |||||||
Net Income | (4,863.1) | (9,143.1) | (9,434.8) | (5,440.9) | (1,110) | (3,102.7) | |
Supplemental | |||||||
EBIT | (4,781.8) | (8,986.2) | (9,206.8) | (5,155.9) | (726.6) | - | |
EBITDA | (3,944) | (7,575.5) | (7,290.6) | (2,738.5) | 2,261.3 | (2,731) | |