

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,533.3 | 12,686.4 | 2,227.7 | 9,775.8 | 1,550.9 | 2,823.7 | |
COGS | 2,937.6 | 5,075.6 | 744.2 | 5,423 | 386.6 | 734.7 | |
Gross Profit | 9,595.8 | 7,610.9 | 1,483.5 | 4,352.8 | 1,164.3 | 2,089 | |
Operating Expenses & Income | |||||||
Operating Income | (4,538.9) | (12,760) | (604.3) | (10,446.6) | (153.7) | (224.7) | |
Total Operating Expenses | 14,106.7 | 20,350.5 | 2,087.8 | 14,799.4 | 1,318 | 2,313.6 | |
R&D Expenses | 2,833 | 3,988.8 | 406.3 | 392.9 | 265.2 | 454.7 | |
Selling General & Admin Expenses | 5,130.1 | 6,808.1 | 714.3 | 4,502.3 | 448.2 | 324.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (580.7) | (1,180.1) | (151.2) | (816) | (73.36) | (92.3) | |
Interest Income | 116.8 | 193.3 | 48.99 | 167.7 | 26.28 | - | |
Income Tax Expense | 127.9 | (488.9) | 34.9 | (315.7) | 43.55 | 93.9 | |
Net Income | |||||||
Net Income | (4,989.5) | (12,608.7) | (758.3) | (12,617) | (215.8) | (389.9) | |
Supplemental | |||||||
EBIT | (4,488.8) | (12,546.3) | (575.1) | (12,229.5) | (153.7) | (248.4) | |
EBITDA | (2,788.6) | (10,039.9) | (253.4) | (10,149.4) | (70.88) | (123) | |