| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27.11 | 608.2 | 595.3 | 807.8 | 1,353.8 | 1,547.1 | |
COGS | 154.9 | 1,646.1 | 1,936.1 | 1,730.9 | 2,610.2 | 3,041.1 | |
Gross Profit | (127.8) | (1,037.9) | (1,340.8) | (923.1) | (1,256.4) | (1,494) | |
Operating Expenses & Income | |||||||
Operating Income | (1,530.4) | (2,594) | (3,099.6) | (3,020.8) | (3,501.8) | (4,040.5) | |
Total Operating Expenses | 1,402.7 | 1,556.1 | 1,758.8 | 2,097.7 | 2,245.4 | 2,546.5 | |
R&D Expenses | 750.2 | 821.5 | 937 | 1,176.5 | 1,211.4 | 1,343.3 | |
Selling General & Admin Expenses | 652.5 | 734.6 | 761.9 | 851.2 | 1,034 | 1,169.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.374) | (30.6) | (24.91) | (32.92) | (95.1) | (148.4) | |
Interest Income | - | 56.76 | 175.1 | 213 | 156.4 | 82.65 | |
Income Tax Expense | 0.049 | 0.379 | 1.026 | 1.199 | (2.333) | 2.626 | |
Net Income | |||||||
Net Income | (2,579.8) | (1,304.5) | (2,828.4) | (2,713.9) | (2,698.1) | (4,080.1) | |
Supplemental | |||||||
EBIT | (2,578.3) | (1,273.5) | (2,802.5) | (2,679.8) | (2,605.3) | (3,887.4) | |
EBITDA | (2,502.9) | (1,067.2) | (2,568.9) | (2,384.5) | (2,154) | (3,406.6) | |
