
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.037 | 4.583 | 4.621 | 10.79 | - | (2.017) | |
COGS | 45.52 | 50.76 | 0.707 | - | 1.02969 | - | |
Gross Profit | (45.52) | (50.76) | 4.574 | 10.79 | (1.02969) | - | |
Operating Expenses & Income | |||||||
Operating Income | (41.4) | (64.84) | (127.4) | (173) | (246.1) | (420.6) | |
Total Operating Expenses | (4.117) | 14.07 | 127.4 | 173 | 246.1 | 420.6 | |
R&D Expenses | 47.78 | 48.3 | 103.2 | 146.5 | 177.8 | 207.7 | |
Selling General & Admin Expenses | 5.579 | 7.493 | 28.11 | 37.97 | 72.64 | 89.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.558) | (6.94) | (13.83) | (12.43) | (28.48) | (22.76) | |
Interest Income | 0.084 | 0.128 | 2.773 | 8.956 | 5.753 | 6.389 | |
Income Tax Expense | (4.204) | (4.476) | (4.493) | - | 5.848 | (0.228) | |
Net Income | |||||||
Net Income | (42.45) | (60.74) | (147.7) | (176.2) | (336.1) | (606.9) | |
Supplemental | |||||||
EBIT | (38.89) | (53.8) | (133.9) | (163.8) | (301.8) | (574.5) | |
EBITDA | (38.59) | (53.31) | (133.2) | (162.7) | (300.7) | (572.7) | |