
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 66.4 | - | - | - | - | |
COGS | 0.913 | 10.35 | 9.739 | 9.704 | - | |
Gross Profit | 65.48 | (10.35) | (9.739) | (9.704) | - | |
Operating Expenses & Income | ||||||
Operating Income | (15.3) | (90.18) | (169.6) | (178.5) | (357) | |
Total Operating Expenses | 80.78 | 90.18 | 169.6 | 168.8 | 357 | |
R&D Expenses | 66.66 | 74.56 | 148.4 | 144.1 | 324 | |
Selling General & Admin Expenses | 14.12 | 15.62 | 21.15 | 28.35 | 33.07 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.086) | (0.048) | (0.087) | (0.157) | (0.167) | |
Interest Income | 1.409 | 1.673 | 2.831 | 6.627 | 5.659 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (15.3) | (76.18) | (170.7) | (164.8) | (357.5) | |
Supplemental | ||||||
EBIT | (15.21) | (76.13) | (170.6) | (164.6) | - | |
EBITDA | (4.112) | (65.78) | (160.9) | (154.9) | - | |