

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 68.83 | 117 | 285.1 | 627.2 | 1,028.9 | 1,138.9 | |
COGS | 313.3 | 65.36 | 144.2 | 234.6 | 408.1 | 512.7 | |
Gross Profit | 68.83 | 51.64 | 140.9 | 392.7 | 620.8 | 626.2 | |
Operating Expenses & Income | |||||||
Operating Income | (392.3) | (455.6) | (439.5) | (303.2) | (136.5) | (135.7) | |
Total Operating Expenses | 461.1 | 507.3 | 580.4 | 695.9 | 757.3 | 761.9 | |
R&D Expenses | 313.3 | 335.6 | 382.2 | 413.5 | 414.7 | 398.7 | |
Selling General & Admin Expenses | 46.96 | 80.63 | 106.8 | 136.8 | 135.8 | 144.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.9) | (10.8) | (21.79) | (21.61) | (21.4) | (21.86) | |
Interest Income | 0.971 | 8.182 | 42.07 | 61.2 | 40.1 | 35.34 | |
Income Tax Expense | (3.614) | 0.625 | (1.864) | 18.89 | 14.2 | 13.61 | |
Net Income | |||||||
Net Income | (403.6) | (446.3) | (518.3) | (177) | (296.8) | (250.2) | |
Supplemental | |||||||
EBIT | (406.3) | (434.9) | (498.3) | (136.5) | (261.2) | (220.4) | |
EBITDA | (392.4) | (416.5) | (477.9) | (113.2) | (232.3) | (181.1) | |