

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.1 | 52.16 | 124.5 | 333.6 | 407.3 | 450.9 | |
COGS | 1 | 4.117 | 17.8 | 50.56 | 42.6 | 27.23 | |
Gross Profit | 9.097 | 48.04 | 106.7 | 283.1 | 364.7 | 423.7 | |
Operating Expenses & Income | |||||||
Operating Income | (154.3) | (63.76) | (63.28) | (27.95) | (40.98) | (35.45) | |
Total Operating Expenses | 163.4 | 111.8 | 169.9 | 311 | 405.7 | 459.1 | |
R&D Expenses | 91.14 | 35.2 | 35.54 | 52.32 | 68.47 | 85.39 | |
Selling General & Admin Expenses | 72.3 | 76.6 | 134.4 | 258.7 | 337.2 | 373.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.502) | (5.073) | (8.874) | (20.09) | (28.4) | (27.43) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.004 | 0.008 | 0.547 | 0.266 | 0.969 | 0.227 | |
Net Income | |||||||
Net Income | (158.2) | (67.21) | (66.07) | (39.14) | (61.6) | (55.7) | |
Supplemental | |||||||
EBIT | (153.7) | (62.13) | (56.65) | (18.78) | (32.23) | (28.04) | |
EBITDA | (150.9) | (60.98) | (55.35) | (16.71) | (29.17) | (23.78) | |