
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 225.6 | 837.7 | 4,526.3 | 2,123.9 | 3,056.3 |
COGS | 31.26 | 94.12 | 133.2 | 289 | 652.3 |
Gross Profit | 194.4 | 743.5 | 4,393 | 1,834.9 | 2,404 |
Operating Expenses & Income | |||||
Operating Income | (1,266.4) | (1,222) | 2,166.8 | (503.9) | (847.7) |
Total Operating Expenses | 1,492.1 | 2,059.7 | 2,359.4 | 2,627.9 | 3,904 |
R&D Expenses | 1,123 | 1,323.1 | 1,254 | 1,187.7 | 1,575.1 |
Selling General & Admin Expenses | 422.7 | 751.7 | 1,090.5 | 1,203 | 1,729.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (10.35) | (43.29) | (86.99) | (68.26) | (131) |
Interest Income | 14.24 | 21.97 | 119.7 | 206.4 | 281.7 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1,074.9) | (1,168.4) | 2,028.3 | (514.5) | (1,113) |
Supplemental | |||||
EBIT | - | (1,378.9) | 2,029.5 | (432.8) | (1,009.8) |
EBITDA | - | (1,273.1) | 2,172.3 | (238.9) | (747.9) |