
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 1,000 | - | - | - | |
COGS | 6.803 | - | 90 | - | - | - | |
Gross Profit | (6.803) | - | 910 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (219.5) | (353.8) | 366.1 | (836.3) | (916.1) | (954.7) | |
Total Operating Expenses | 212.7 | 353.8 | 543.9 | 836.3 | 916.1 | 954.7 | |
R&D Expenses | 134.5 | 164 | 255.4 | 451.6 | - | 316.2 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (11.85) | - | (7.311) | (14.72) | |
Interest Income | 0.001 | 0.007 | 0.016 | 0.265 | 3.003 | - | |
Income Tax Expense | (0.4) | 1.9 | 40.75 | 2.35 | 2.729 | 2.894 | |
Net Income | |||||||
Net Income | (228.7) | (392.4) | 260.3 | (846.5) | (993.2) | (1,044.7) | |
Supplemental | |||||||
EBIT | (229.1) | (353.8) | 366.1 | - | - | - | |
EBITDA | (222.3) | (390.5) | 366.1 | (844.1) | (983.2) | (1,034.4) | |