
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 27.16 | 44.74 | 85.47 | 105.1 | 50.43 |
COGS | 4.511 | 13.08 | 9.111 | 49.02 | 18.29 |
Gross Profit | 22.65 | 31.67 | 76.36 | 56.07 | 32.14 |
Operating Expenses & Income | |||||
Operating Income | (87.34) | (182.6) | (212.2) | (351.4) | (384.3) |
Total Operating Expenses | 109.7 | 218.3 | 291 | 407.5 | 434.7 |
R&D Expenses | 92.56 | 181.6 | 244.6 | 345.6 | 342 |
Selling General & Admin Expenses | 13.28 | 27.01 | 34.47 | 42.53 | 74.45 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.857) | (5.42) | (5.308) | (5.214) | (7.086) |
Interest Income | 0.06 | 1.178 | 2.442 | 5.678 | 7.098 |
Income Tax Expense | - | 0.544 | - | - | - |
Net Income | |||||
Net Income | (90.2) | (188.6) | (217.5) | (351.8) | (381.6) |
Supplemental | |||||
EBIT | (87.34) | (182.6) | (212.2) | (346.6) | - |
EBITDA | (58.44) | (129.5) | (146) | (247.4) | - |