
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.91 | 38.28 | 23.1 | 175.2 | 212.3 | 128.6 | |
COGS | 96 | 95.92 | 83.57 | 83.64 | 166.4 | 123.5 | |
Gross Profit | (82.09) | (57.64) | (60.47) | 91.56 | 45.9 | 5.127999 | |
Operating Expenses & Income | |||||||
Operating Income | (373.2) | (450.4) | (588.5) | (590.3) | (1,081.3) | (1,218.2) | |
Total Operating Expenses | 291.1 | 392.8 | 528 | 681.8 | 1,127.2 | 1,223.3 | |
R&D Expenses | 112.8 | 648.5 | 209.8 | 334.1 | - | 549.7 | |
Selling General & Admin Expenses | 383.9 | 85 | 76 | 111 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (19.47) | - | - | - | |
Interest Income | - | 0.011 | 0.045 | 4.095 | 13.39 | - | |
Income Tax Expense | 2.197 | 2.198 | 2.23 | 3.301 | 3.787 | 3.456 | |
Net Income | |||||||
Net Income | (375.3) | (452.1) | (632.2) | (644.3) | (1,022.6) | (1,139.8) | |
Supplemental | |||||||
EBIT | (373.2) | (450.4) | (588.5) | (590.3) | (1,081.3) | (1,218.2) | |
EBITDA | (280.5) | (371.8) | (518.4) | (513.6) | (996.8) | (1,122.2) | |