

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7.778 | 51.17 | 266.7 | 363.6 | 691.7 | 867.5 | |
COGS | 3.523 | 12.14 | 44.4 | 44.26 | 103.2 | 102.6 | |
Gross Profit | 4.255 | 39.04 | 222.3 | 319.4 | 588.5 | 764.9 | |
Operating Expenses & Income | |||||||
Operating Income | (451.8) | (561.8) | (455.5) | (278.8) | (130.9) | (6.930776) | |
Total Operating Expenses | 456 | 600.9 | 677.9 | 598.1 | 719.4 | 771.8 | |
R&D Expenses | 295.9 | 379.6 | 413.5 | 307 | 283.5 | 271.5 | |
Selling General & Admin Expenses | 160.2 | 215.8 | 258.8 | 284.5 | 448 | 497.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.911) | (30.68) | (44.06) | (65.5) | (77.46) | (182.5) | |
Interest Income | 0.692 | 7.426 | 16.86 | 14.36 | 15.3 | 67.27 | |
Income Tax Expense | (0.367) | 5.377 | 7.303 | 4.843 | 14.78 | (674.4) | |
Net Income | |||||||
Net Income | (383.6) | (583.2) | (481.4) | (378.1) | (219) | 506.6 | |
Supplemental | |||||||
EBIT | (380) | (546.7) | (430.1) | (307.7) | (126.8) | (5.02506) | |
EBITDA | (364.6) | (529.2) | (411.2) | (290) | (109.8) | 12.37 | |