
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 131.2 | 158.2 | 158.2 | |
COGS | 0.199 | 0.531 | 0.383 | 5.279 | 17.21 | 17.21 | |
Gross Profit | (0.199) | (0.531) | (0.383) | 125.9 | 141 | 141 | |
Operating Expenses & Income | |||||||
Operating Income | (72.74) | (146.9) | (206.1) | (217.3) | (127.8) | (127.8) | |
Total Operating Expenses | 72.74 | 146.9 | 206.1 | 343.2 | 268.7 | 268.7 | |
R&D Expenses | 43.58 | 85.62 | 130.5 | 227.7 | 148.1 | 148.1 | |
Selling General & Admin Expenses | 29.16 | 61.29 | 75.54 | 31.55 | 120.6 | 120.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004) | (4.746) | - | - | - | - | |
Interest Income | 0.004 | 4.746 | 17.19 | 19.7 | 18.47 | 18.47 | |
Income Tax Expense | (2.312) | (10.01) | - | 7.144 | (1.976) | (1.976) | |
Net Income | |||||||
Net Income | (70.44) | (132.2) | (188.9) | (95.5) | (107.3) | (107.3) | |
Supplemental | |||||||
EBIT | (72.74) | (146.9) | (206.1) | (217.3) | (127.8) | (127.8) | |
EBITDA | (72.54) | (146.4) | (205.7) | (215.2) | (124) | (124) | |