

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8.819786 | 50.04 | 270.6 | 385.7 | 638.5 | 776.6 | |
COGS | 1.155663 | 5.198 | 26.07 | 33.3 | 47.48 | 52.53 | |
Gross Profit | (1.155663) | 44.84 | 244.5 | 352.4 | 591 | 724 | |
Operating Expenses & Income | |||||||
Operating Income | (124.7) | (179.8) | (231.8) | (280.6) | (169.2) | (188.5) | |
Total Operating Expenses | 124.7 | 224.6 | 476.4 | 633 | 760.3 | 912.6 | |
R&D Expenses | 58.06 | 57.95 | 97.94 | 187.1 | 183.3 | 187.9 | |
Selling General & Admin Expenses | 66.65 | 124 | 222.8 | 310.2 | 570.6 | 463.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.696062) | (7.335) | (6.453) | (6.569) | (6.557) | (5.017) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 4.540399 | 10.63 | 0.96 | 0.085 | (0.53) | 0.558 | |
Net Income | |||||||
Net Income | (134.9) | (187.1) | (239.2) | (287.2) | (183.2) | (191.6) | |
Supplemental | |||||||
EBIT | (124.7) | (179.8) | (231.8) | (280.6) | (177.1) | - | |
EBITDA | (123.6) | (175.4) | (225) | (272.6) | (168.1) | (179.8) | |