| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 138.2 | 527.5 | 401.8 | 361.1 | 665.9 | 721.3 | |
COGS | 86.51 | 295 | 218.4 | 250.4 | 464.7 | 501.7 | |
Gross Profit | 51.66 | 232.5 | 183.5 | 110.7 | 201.2 | 219.3 | |
Operating Expenses & Income | |||||||
Operating Income | (500.5) | (779.2) | (1,566.2) | (2,185.2) | (1,801.2) | (1,842.4) | |
Total Operating Expenses | 552.2 | 1,011.8 | 1,749.7 | 2,295.9 | 2,002.4 | 2,061.7 | |
R&D Expenses | 443.2 | 758.6 | 1,058.4 | 1,091.4 | 1,334.8 | 1,401.9 | |
Selling General & Admin Expenses | 107.1 | 237.2 | 625.4 | 1,138.8 | 669.7 | 604.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.569) | (3.574) | (2.853) | (2.801) | (8.879308) | (4.117458) | |
Interest Income | 29.77 | 36.11 | 132 | 176.9 | 172.3 | 186.5 | |
Income Tax Expense | (501.2) | (515.7) | 2.866 | 5.868 | 3.988292 | 3.729865 | |
Net Income | |||||||
Net Income | (1,007.3) | (1,298.5) | (1,949.1) | (2,516.8) | (1,609.8) | (1,647.3) | |
Supplemental | |||||||
EBIT | (1,001.7) | (1,294.9) | (1,943.4) | (2,508.1) | (1,596.9) | - | |
EBITDA | (935.9) | (1,208.4) | (1,853.8) | (2,407) | (1,430.3) | (1,761.9) | |
