

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.037 | 4.583 | 4.621 | 10.79 | - | - | |
COGS | 0.156 | 0.071 | 0.707 | 1.1 | 1.072 | - | |
Gross Profit | (0.119) | 4.512 | 4.493 | 10.79 | (1.072) | - | |
Operating Expenses & Income | |||||||
Operating Income | (52.19) | (64.84) | (127.4) | (185.4) | (250.6) | (387.6) | |
Total Operating Expenses | 52.03 | 56.58 | 131.9 | 184.3 | 249.6 | 386.5 | |
R&D Expenses | 47.2 | 48.73 | 103.2 | 146.5 | 177.8 | 282.7 | |
Selling General & Admin Expenses | 5.579 | 7.493 | 28.11 | 32.95 | 72.64 | 79.34 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.558) | (7.022) | (13.83) | (14.11) | (28.51) | (35.26) | |
Interest Income | 3.1 | 0.128 | 2.773 | 8.956 | 5.753 | 5.429 | |
Income Tax Expense | (4.204) | (4.476) | (4.493) | (6.651) | 2.787 | 2.787 | |
Net Income | |||||||
Net Income | (42.45) | (60.74) | (147.7) | (176.2) | (336.1) | (537.9) | |
Supplemental | |||||||
EBIT | (42.35) | (53.8) | (133.9) | (168.8) | (250.6) | - | |
EBITDA | (42.2) | (53.31) | (133.2) | (167.7) | (249.6) | - | |