| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-11 | 2026-02-11 | 2025-02-18 | 2024-02-21 | 2023-02-28 | 2022-02-25 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Revenue | 4,891 | 4,891 | 3,602 | 2,799 | 2,225 | 1,919 | 923.9 | 508.4 | 325 |
| Cost of Revenue | 3,729 | 3,729 | 801.2 | 649.1 | 547.7 | 496.9 | 239.9 | 122.4 | 72.98 |
| Gross Profit | 1,162 | 1,162 | 2,801 | 2,150 | 1,677 | 1,422 | 684 | 386 | 252 |
| Operating Expenses | 2,394 | 2,394 | 3,864 | 3,409 | 2,601 | 1,917 | 950.1 | 462.5 | 339.5 |
| Research & Development | 1,568 | 1,568 | 1,444 | 1,254 | 873.5 | 533.2 | 201.4 | 107.1 | 87.05 |
| Selling, General and Administrative | 826.3 | 826.3 | 581.7 | 536.5 | 414.8 | 389.4 | 155.7 | 86.68 | 75 |
| Other Operating Expenses | 0 | 0 | 1,838 | 1,619 | 1,313 | 994.8 | 593 | 268.7 | 177.5 |
| Operating Income | -1,232 | -1,232 | -1,063 | -1,259 | -923.8 | -495.1 | -266.1 | -76.44 | -87.55 |
| Net Non-Operating Interest | 160.2 | 160.2 | 138.3 | 101.1 | -1.06 | -6.91 | 1.82 | 6.55 | 3.76 |
| Interest Income | 191.2 | 160.2 | 179.5 | 141.8 | 38.84 | 0.092 | 1.82 | 6.55 | 3.76 |
| Interest Expense | 31.04 | 0 | 41.18 | 40.71 | 39.9 | 7 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 4.16 | 4.16 | -11.53 | -0.527 | -5.74 | -1.8 | -0.032 | -1.21 | -4.28 |
| Income Before Tax | -1,068 | -1,068 | -936.5 | -1,158 | -930.6 | -503.8 | -264.3 | -71.11 | -88.07 |
| Income Tax Expense | 3.59 | 3.59 | 4.11 | 0.454 | 3.55 | -0.32 | -6.66 | 0.009 | 0.003 |
| Income Attributable to Non-Controlling Interest | -6.56 | -6.56 | -5.23 | -6.99 | -9.78 | -11.83 | -4.44 | -0.146 | 0 |
| Net Income | -1,065 | -1,065 | -935.4 | -1,152 | -924.4 | -491.7 | -253.3 | -70.97 | -88.08 |
| Depreciation and Amortization | 225.8 | 225.8 | 226.4 | 208.1 | 130.1 | 75.62 | 43.81 | 27.66 | 11.94 |
| EBITDA | -1,007 | -1,007 | -836.9 | -1,051 | -793.7 | -419.5 | -222.3 | -48.78 | -75.61 |
| Earnings Per Share (EPS) | -1.55 | -1.52 | -1.44 | -1.87 | -1.55 | -0.97 | -0.47 | -0.13 | -0.55 |
| Diluted Earnings Per Share | -1.55 | -1.52 | -1.44 | -1.87 | -1.55 | -0.97 | -0.47 | -0.13 | -0.55 |
| Weighted Average Shares Outstanding | 701.9 | 701.9 | 647.5 | 616.4 | 595.6 | 505.9 | 534.8 | 526.2 | 160.8 |
| Diluted Weighted Average Shares Outstanding | 701.9 | 701.9 | 647.5 | 616.4 | 595.6 | 505.9 | 534.8 | 526.2 | 160.8 |
