

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 3.686 | 59.61 | 196.5 | 376.1 | 464 | |
COGS | 0.763 | 0.754 | 4.987 | 19.13 | 36.7 | 41.1 | |
Gross Profit | (0.763) | 2.932 | 54.62 | 177.4 | 339.4 | 422.9 | |
Operating Expenses & Income | |||||||
Operating Income | (206.5) | (301.6) | (241.1) | (128.4) | (12.23) | 34.25 | |
Total Operating Expenses | 206.5 | 304.6 | 295.7 | 305.8 | 351.6 | 388.6 | |
R&D Expenses | 145.6 | 182.4 | 110.6 | 76.42 | 77.05 | 91.04 | |
Selling General & Admin Expenses | 60.97 | 122.1 | 173.5 | 222.5 | 274.6 | 297.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.454) | (15.65) | (29.71) | (27.17) | (12.08) | (13.85) | |
Interest Income | - | - | 12.52 | 16.13 | 8.897 | 4.554 | |
Income Tax Expense | (0.454) | 9.831 | 3.113 | 0.647 | 1.171 | 0.779 | |
Net Income | |||||||
Net Income | (205.9) | (311.5) | (262.1) | (140) | (16.14) | 28.52 | |
Supplemental | |||||||
EBIT | (206.5) | (295.8) | (229.3) | (112.2) | (2.887) | 41.18 | |
EBITDA | (206.1) | (294.6) | (227.4) | (109.6) | 2.48 | 44.13 | |