| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,545.7 | 9,527.1 | 1,349.8 | 1,389.9 | 963.1 | 805.9 | |
COGS | 5,527.7 | 6,200.2 | 715.1 | 504 | 400.6 | 337 | |
Gross Profit | 2,018 | 3,326.8 | 634.7 | 885.9 | 562.5 | 468.9 | |
Operating Expenses & Income | |||||||
Operating Income | (5,836.7) | (9,930.2) | (516.5) | (489.9) | (687.3) | (1,532.2) | |
Total Operating Expenses | 13,382.4 | 19,457.2 | 1,866.3 | 1,879.8 | 1,650.4 | 2,338.1 | |
R&D Expenses | 214.2 | 770 | 43.26 | 41.59 | 42.16 | - | |
Selling General & Admin Expenses | 1,389.6 | 1,478.7 | 139 | 163.6 | 108.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.38) | (116.3) | (14.9) | (16.48) | (16.67) | (24.5) | |
Interest Income | 197.7 | 751.9 | 166.8 | 127.8 | 92.66 | 86.03 | |
Income Tax Expense | (170.2) | (164.8) | - | - | - | - | |
Net Income | |||||||
Net Income | (16,701.1) | (12,196.3) | (855.2) | (244.3) | (1,265.1) | (1,333.3) | |
Supplemental | |||||||
EBIT | (5,817.4) | (9,907.2) | (559.4) | (247.7) | (1,279.5) | (1,337.7) | |
EBITDA | (15,752.7) | (10,459) | (335.6) | (31.22) | (189.6) | (287) | |
