
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.032 | 32.63 | 56.15 | 116.9 | |
COGS | - | 30.16 | 35.55 | 45.23 | 34.35 | 76.71 | |
Gross Profit | - | (30.16) | (35.52) | (12.6) | 21.8 | 40.23 | |
Operating Expenses & Income | |||||||
Operating Income | (565.5) | (580.2) | (374.7) | (611.3) | (253.1) | (213) | |
Total Operating Expenses | 565.5 | 550.1 | 339.2 | 598.7 | 274.9 | 253.3 | |
R&D Expenses | 429.6 | 444.9 | 238.7 | 180.9 | 120.3 | 76.17 | |
Selling General & Admin Expenses | 81.46 | - | 98.08 | 392 | 127.1 | 81.44 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (1.764086) | (1.289532) | (0.329604) | (0.13448) | - | |
Interest Income | - | - | 1.167 | 0.304 | 0.124 | 0.124 | |
Income Tax Expense | - | 0.005814 | 0.006629 | 0.006505 | 0.006507 | 0.006875 | |
Net Income | |||||||
Net Income | (566.3) | (595.7) | (332.1) | (603.3) | (266.3) | (234.8) | |
Supplemental | |||||||
EBIT | (511.5) | (593.9) | (330.8) | (603) | (253.1) | (221.1) | |
EBITDA | (489.3) | (563.8) | (295.3) | (566.4) | (220.5) | (185.7) | |