

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,988.1 | 26,855.1 | 30,676.1 | 40,866.3 | 74,629.5 | 73,556.9 | |
COGS | 18,365.6 | 23,766.7 | 30,224.9 | 35,020.5 | 60,550.9 | 58,942.6 | |
Gross Profit | 2,622.6 | 3,088.4 | 451.2 | 5,845.8 | 14,078.6 | 14,614.3 | |
Operating Expenses & Income | |||||||
Operating Income | (6,579.4) | (8,705.5) | (10,889.4) | (6,658.1) | (4,295.2) | (4,692.7) | |
Total Operating Expenses | 9,202 | 11,793.9 | 11,340.6 | 12,503.9 | 18,373.8 | 19,307 | |
R&D Expenses | 4,114.3 | 5,214.8 | 5,276.6 | 6,456.7 | 9,231.4 | 10,359 | |
Selling General & Admin Expenses | 1,029.1 | 1,659.3 | 1,545.2 | 1,339 | 9,398.5 | 9,335.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.34) | (132.2) | (268.7) | (344) | (369.6) | (413.9) | |
Interest Income | 743 | 1,058.8 | 1,260.2 | 1,374.5 | 1,163.2 | 1,129.1 | |
Income Tax Expense | 25.99 | 24.73 | 36.81 | (69.78) | 13.21 | 14.48 | |
Net Income | |||||||
Net Income | (4,863.1) | (9,143.1) | (10,375.8) | (5,790.3) | (1,108.4) | (2,254) | |
Supplemental | |||||||
EBIT | (4,781.8) | (8,986.2) | (10,125) | (5,487) | (725.6) | - | |
EBITDA | (3,944) | (7,575.5) | (8,017.8) | (2,914.4) | 2,262.3 | (1,875.2) | |