

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12.94 | 35.7 | 58.11 | 57.77 | 0.514 | 0.603 | |
COGS | 86.98 | 147.7 | 218.8 | 94.39 | 55.33 | - | |
Gross Profit | (74.04) | (112) | 58.11 | 57.77 | (54.82) | - | |
Operating Expenses & Income | |||||||
Operating Income | (141.6) | (192.8) | (249) | (229.1) | (122.2) | (80.39) | |
Total Operating Expenses | 153.6 | 228 | 307.1 | 286.9 | 67.41 | 57.46 | |
R&D Expenses | 110.1 | 134.9 | 203.4 | 153.1 | 93.49 | 62.45 | |
Selling General & Admin Expenses | 18.94 | 68.84 | 79.38 | 70.43 | 43.29 | 23.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.231) | (0.646) | (0.483) | (19.69) | (44.27) | (35.36) | |
Interest Income | 0.171 | 0.611 | 0.299 | 1.788 | 54.48 | 29.65 | |
Income Tax Expense | 0.165 | (0.006) | 10.32 | - | - | - | |
Net Income | |||||||
Net Income | (141.7) | (193.4) | (248.6) | (233.9) | (51.35) | (41.56) | |
Supplemental | |||||||
EBIT | (141.5) | (192.8) | (248.1) | (214.2) | (111.7) | (32.65) | |
EBITDA | (130.4) | (181) | (237.6) | (165.5) | (122) | (43.74) | |