

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,146.3 | 1,599 | 556.4 | 682.2 | 1,123.5 | 413.8 | |
COGS | 12.66 | 902.6 | 343.8 | 202.7 | 71.14 | 91.64 | |
Gross Profit | 1,146.3 | 696.3 | 212.6 | 479.4 | 1,052.3 | 322.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1,686.6) | (644.7) | (566.5) | (248.9) | 563.3 | (227.3) | |
Total Operating Expenses | 2,832.9 | 1,341 | 779.1 | 728.4 | 489.1 | 549.5 | |
R&D Expenses | 2,534.5 | 1,235.3 | 737.5 | 391.2 | 336.8 | 338.4 | |
Selling General & Admin Expenses | 298.4 | 488.7 | 475.4 | 337.2 | 157.5 | 121.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.13) | (19.88) | (14.42) | (20.07) | (22.55) | (21.9) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 29.21 | 4.292 | 2.031 | 10.88 | 1.865 | 2.415 | |
Net Income | |||||||
Net Income | (1,743.8) | (657.9) | (545.1) | (187.5) | 440.3 | (247.7) | |
Supplemental | |||||||
EBIT | (1,686.6) | (633.8) | (528.6) | (156.5) | 464.7 | (223.4) | |
EBITDA | (1,673.9) | (604.7) | (487.4) | (108) | 492.3 | (205.6) | |