
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8.35 | 59.48 | 29.53 | 257.9 | 128.1 | 121 | |
COGS | 62.6 | 49.04 | 47.97 | 38.73 | 15.07 | 11.22 | |
Gross Profit | (54.25) | 10.45 | (18.43) | 219.2 | 113 | 109.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,061.2) | (1,101.1) | (933.6) | (793) | (942) | (876.8) | |
Total Operating Expenses | 1,007 | 1,111.6 | 915.1 | 1,012.2 | 1,055 | 986.5 | |
R&D Expenses | 737.1 | 877.7 | 694.1 | 809.8 | 838.8 | - | |
Selling General & Admin Expenses | 52 | 51 | 46 | 44 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.473) | (1.883) | - | - | - | - | |
Interest Income | 0.013 | 3.176 | 0.011 | 0.225 | 2.503 | - | |
Income Tax Expense | 1.358 | 1.837 | 2.817 | 4.017 | 12.32 | 13.47 | |
Net Income | |||||||
Net Income | (1,059.8) | (1,111.2) | (932.9) | (806.8) | (937.4) | (858.8) | |
Supplemental | |||||||
EBIT | (1,061.2) | (1,101.1) | (933.6) | (793) | (942) | (876.8) | |
EBITDA | (1,000.9) | (1,054.7) | (888) | (754.6) | (928.1) | (868.6) | |