

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12.4 | 13.82 | 24.34 | 4.418 | 70.92 | 115.3 | |
COGS | 7.563 | 6.714 | 54.47 | 63.34 | 33.03 | 130.3 | |
Gross Profit | 4.842 | 7.111 | (30.13) | 4.418 | 37.89 | (14.97) | |
Operating Expenses & Income | |||||||
Operating Income | (83.83) | (145.8) | (222.4) | (242.8) | (287.7) | (598.9) | |
Total Operating Expenses | 88.67 | 152.9 | 222.4 | 247.2 | 325.6 | 584 | |
R&D Expenses | 53.04 | 99.83 | 126.3 | 122.3 | 28.11 | 70.32 | |
Selling General & Admin Expenses | 34.63 | 48.33 | 41.6 | 61.57 | 101.7 | 163.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72.29) | (0.216) | (4.511) | (18.68) | (36.07) | (60.55) | |
Interest Income | - | 2.633 | 2.675 | 14.16 | 49.23 | 60.02 | |
Income Tax Expense | 0.331 | 0.617 | 1.681 | 1.328 | 3.898 | 3.044 | |
Net Income | |||||||
Net Income | (30.55) | (31.64) | (87.56) | (300.1) | (341.9) | (618.8) | |
Supplemental | |||||||
EBIT | (86.75) | (102.3) | (216.5) | (506.3) | (421) | (730.5) | |
EBITDA | (83.83) | (97.57) | (162) | (443) | (369.9) | (664.1) | |