| 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 308.9 | 1,176.3 | 1,415.9 | 2,458.8 | 2,458.8 | |
COGS | 1,365.5 | 1,624.1 | 1,927 | 379.9 | 379.9 | |
Gross Profit | (1,056.7) | (447.9) | (511.1) | 2,078.9 | 2,078.9 | |
Operating Expenses & Income | ||||||
Operating Income | (1,657.7) | (1,438.7) | (1,789.7) | (1,207.7) | (1,207.7) | |
Total Operating Expenses | 601 | 990.9 | 1,278.6 | 3,286.6 | 3,286.6 | |
R&D Expenses | 1,294.9 | 1,459.2 | 1,640.5 | 1,778.6 | 1,778.6 | |
Selling General & Admin Expenses | 600.2 | 990.1 | 1,277.9 | 1,416.9 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.338) | (15.76) | (52.48) | (37.37) | - | |
Interest Income | 1.998 | - | - | - | - | |
Income Tax Expense | (17.67) | (25.23) | 42.78 | 55.87 | 55.87 | |
Net Income | ||||||
Net Income | (1,600.5) | (1,413.4) | (2,003.8) | (881.7) | (881.7) | |
Supplemental | ||||||
EBIT | (1,657.7) | (1,439.7) | (1,793.7) | (1,212.3) | (1,212.3) | |
EBITDA | (1,625.9) | (1,393.2) | (1,727.4) | (1,124.6) | (1,124.6) | |
