
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 17.91 | 110.3 | 107.9 | 22.29 | 22.29 | |
COGS | 1.040999 | 2.224 | 2.04 | 5.188 | 6.678 | - | |
Gross Profit | (1.040999) | (2.224) | 110.3 | 102.7 | 15.61 | (14.44) | |
Operating Expenses & Income | |||||||
Operating Income | (65.02) | (191.3) | (89.88) | (137.6) | (253.1) | (253.1) | |
Total Operating Expenses | 65.02 | 189 | 200.2 | 240.3 | 268.7 | 238.6 | |
R&D Expenses | 46.88 | 149.6 | 133.8 | 157.1 | 157.6 | 157.6 | |
Selling General & Admin Expenses | 18.14 | 41.7 | 66.35 | 88.41 | 117.8 | 117.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.049) | (1.72) | (3.842) | (1.03) | (24.22) | (24.22) | |
Interest Income | 0.059 | 4.3 | 19.38 | 33.32 | 24.22 | 24.22 | |
Income Tax Expense | (1.041) | (2.58) | 0.663 | 2.069 | 0.069 | 0.069 | |
Net Income | |||||||
Net Income | (63.93) | (188.7) | (70.69) | (107.3) | (228.9) | (228.9) | |
Supplemental | |||||||
EBIT | (65.02) | (187) | (66.19) | (104.2) | (204.6) | (204.6) | |
EBITDA | (63.98) | (184.7) | (64.14) | (99.06) | (198) | (198) | |