
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10 | 39.68 | 43.88 | 58.84 | 74.68 | 54.85 | |
COGS | 9.104 | 48.27 | 42.59 | 45.24 | 121 | 80.45 | |
Gross Profit | 10 | (8.594) | 1.289 | 13.6 | (46.27) | (25.59) | |
Operating Expenses & Income | |||||||
Operating Income | (182.8) | (245.7) | (350.1) | (479) | (648.1) | (544) | |
Total Operating Expenses | 192.8 | 237.1 | 351.3 | 492.6 | 601.9 | 518.4 | |
R&D Expenses | 135.3 | 155.7 | 241.2 | 314.4 | 425.3 | 381.9 | |
Selling General & Admin Expenses | 57.68 | 81.6 | 110.8 | 178.2 | 176.6 | 151.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.952) | (0.055) | (0.097) | (1.572) | (1.81) | (1.503) | |
Interest Income | 0.073 | 6.254 | 18.28 | 15.76 | 22.79 | 23.06 | |
Income Tax Expense | (8.405) | (0.055) | (4.062) | (1.127) | (0.136) | (4.582) | |
Net Income | |||||||
Net Income | (178.1) | (239.4) | (328.1) | (463.7) | (644.8) | (518.9) | |
Supplemental | |||||||
EBIT | (182.8) | (245.7) | (332) | (463.2) | (643.1) | (522.8) | |
EBITDA | (174.4) | (234) | (307.6) | (426.7) | (559.4) | (444.4) | |