
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | - | - | - | 53.87 | - | |
Gross Profit | - | - | - | - | (53.87) | - | |
Operating Expenses & Income | |||||||
Operating Income | (344.9) | (241.9) | (209.6) | (186.8) | (155.8) | (321.6) | |
Total Operating Expenses | 344.9 | 241.9 | 209.6 | 186.8 | 115.5 | 271.8 | |
R&D Expenses | 93.6 | 61.6 | 161.2 | 144.9 | 85.39 | 202.5 | |
Selling General & Admin Expenses | 104.3 | 86.27 | 48.4 | 41.85 | 41.04 | 39.84 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.678) | (5.416986) | (79.17) | (6.034519) | (6.630826) | (30.04) | |
Interest Income | 7.556 | 5.416986 | 7.74642 | 7.040899 | 0.532 | 6.772255 | |
Income Tax Expense | 20.87 | 28.02 | - | 0.870128 | - | 0.872134 | |
Net Income | |||||||
Net Income | (354.2) | (280.9) | (304.5) | (175.6) | (230.8) | (386.7) | |
Supplemental | |||||||
EBIT | (345.3) | (242.1) | (210.1) | (188.8) | (224.1) | (323.4) | |
EBITDA | (324.3) | (204.1) | (162.6) | (139.7) | (168.8) | (223.4) | |