
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12.18 | 1.997987 | 10.84 | 101.3 | 65.13 | 95.29 | |
COGS | - | - | - | 21.37 | 58.95 | 65.96 | |
Gross Profit | 12.18 | 1.997987 | 10.84 | 79.94 | 6.17299 | 29.33 | |
Operating Expenses & Income | |||||||
Operating Income | (132.2) | (155) | (161.3) | (92.09) | (87.93) | (76.03) | |
Total Operating Expenses | 144.4 | 157 | 161.3 | 172 | 94.11 | 105.4 | |
R&D Expenses | 112.9 | 138.9 | 140.5 | 155 | 73.24 | 74.15 | |
Selling General & Admin Expenses | 7.241272 | 7.899816 | 20.21 | 13.52 | 22.81 | 22.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.97) | (2.179156) | (2.171435) | (3.831948) | (4.82481) | (5.518426) | |
Interest Income | 0.162 | 2.179156 | 2.171435 | 3.831948 | 4.953 | 4.953 | |
Income Tax Expense | 6.022514 | 5.206727 | 18.11 | - | - | - | |
Net Income | |||||||
Net Income | (148.5) | (166.8) | (173.7) | (91.71) | (82.54) | (74.01) | |
Supplemental | |||||||
EBIT | (132.2) | (155) | (149.8) | (87.88) | (87.93) | (71.17) | |
EBITDA | (125.2) | (149.4) | (144) | (81.7) | (83.65) | (65.31) | |