
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34.23 | - | - | 4.698318 | 32.68 | 89.1 | |
COGS | - | 21.38 | 61.5 | 9.142926 | 24.64 | 73.08 | |
Gross Profit | 34.23 | (21.38) | (61.5) | (4.444608) | 8.039 | 16.02 | |
Operating Expenses & Income | |||||||
Operating Income | (839.6) | (944.5) | (963.2) | (135.8) | (199.8) | (380.7) | |
Total Operating Expenses | 873.8 | 944.5 | 959.4 | 131.4 | 207.8 | 396.7 | |
R&D Expenses | 0.767936 | 828 | 853.8 | 73.43 | 87.39 | 123.2 | |
Selling General & Admin Expenses | 44.99 | 43.47 | 80.35 | 58.09 | 18.69 | 173.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.494) | (8.187) | (8.811223) | (8.717259) | (3.841924) | (10.04) | |
Interest Income | 2.494 | 8.755 | 8.763939 | 10.06 | 3.178 | 8.337692 | |
Income Tax Expense | - | 1.085 | (7.31177) | 0.0169 | 2.852 | (5.784725) | |
Net Income | |||||||
Net Income | (842.1) | (954.4) | (964.6) | (145.9) | (200.1) | (356.6) | |
Supplemental | |||||||
EBIT | (839.6) | (969.1) | (972.7) | (137.2) | (172.4) | (358.3) | |
EBITDA | (829.1) | (950.7) | (955.4) | (120.6) | (139.2) | (297.9) | |