
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8.819786 | 50.04 | 270.6 | 385.7 | 638.5 | 776.6 | |
COGS | - | 5.197595 | 26.07 | 33.3 | 47.48 | 52.53 | |
Gross Profit | - | 44.84 | 244.5 | 352.4 | 591 | 724 | |
Operating Expenses & Income | |||||||
Operating Income | (124.7) | (176.5) | (182.9) | (252.4) | (169.2) | (182.9) | |
Total Operating Expenses | 124.7 | 226.5 | 453.5 | 638.1 | 807.7 | 959.4 | |
R&D Expenses | 58.06 | 57.95 | 97.94 | 187.1 | 183.3 | 187.9 | |
Selling General & Admin Expenses | 66.65 | 159.3 | 323.1 | 411.4 | 570.6 | 712.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.696062) | (7.334596) | (6.453) | (6.569) | (6.557) | (5.017) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (130.4) | (187.1) | (239.2) | (287.2) | (183.2) | (191.6) | |
Supplemental | |||||||
EBIT | (124.7) | (174.9) | - | - | - | - | |
EBITDA | (123.6) | (174.2) | - | - | - | - | |