
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | - | - |
COGS | 4.39 | 11.16 | 17.93 | 20.21 | - |
Gross Profit | (4.39) | (11.16) | (17.93) | (20.21) | - |
Operating Expenses & Income | |||||
Operating Income | (338.3) | (445.1) | (1,096.8) | (1,457.7) | (2,857) |
Total Operating Expenses | 338.3 | 445.1 | 1,096.8 | 1,457.7 | 2,857 |
R&D Expenses | 244.8 | 320.9 | 854.1 | 1,101.1 | 1,612.5 |
Selling General & Admin Expenses | 89.64 | 120 | 240.5 | 355.9 | 1,244.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.071) | (0.875) | (1.212) | (1.000999) | (1.016) |
Interest Income | 0.193 | 1.193 | 4.489 | 122.5 | 197.4 |
Income Tax Expense | (9.509) | (18.44) | (29.72) | 69.6 | - |
Net Income | |||||
Net Income | (434.7) | (313.5) | (687.2) | (744.3) | (1,362.8) |
Supplemental | |||||
EBIT | (490.3) | (477) | (1,089.3) | (1,457.7) | - |
EBITDA | (486) | (465.8) | (1,071.4) | (1,451.1) | - |