
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25.81 | - | - | 37.05 | 125.7 | 218.7 | |
COGS | - | 94.81 | 87.81 | 23.19 | 45.71 | 84.36 | |
Gross Profit | 25.81 | (94.81) | (87.81) | 13.86 | 79.95 | 134.3 | |
Operating Expenses & Income | |||||||
Operating Income | (573.9) | (881.3) | (698) | (759.4) | (104.2) | (595.3) | |
Total Operating Expenses | 599.7 | 881.3 | 698 | 773.3 | 184.2 | 729.6 | |
R&D Expenses | 501.7 | 680.3 | 601.7 | 438.1 | 245.4 | 585.1 | |
Selling General & Admin Expenses | 125.7 | 135.1 | 116.2 | 145.9 | 67.46 | 166.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.87) | (15.52) | (4.241026) | (5.368298) | (6.897) | (13.73) | |
Interest Income | 9.611 | 9.655 | 18.42 | 9.777199 | 1.305 | 1.702478 | |
Income Tax Expense | 7.645 | 1.295 | 0.37009 | 0.325124 | - | 0.325124 | |
Net Income | |||||||
Net Income | (4,744.4) | (892.2) | (680) | (750) | (97.86) | (584.2) | |
Supplemental | |||||||
EBIT | (587.4) | (805.6) | (713.9) | (528.3) | (227.9) | (581.3) | |
EBITDA | (552.5) | (748.7) | (652.6) | (467.1) | (203.9) | (517.7) | |