
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 1.4705 | 4.1311 | 3.6188 | 3.6826 | 4.519 | |
COGS | 1.191593 | 18.3 | 0.1649 | 0.619 | 1.6752 | 4.8629 | |
Gross Profit | (1.191593) | (18.3) | 3.9662 | 2.9998 | 2.0074 | (0.3439) | |
Operating Expenses & Income | |||||||
Operating Income | (6.3787) | (18.5) | (15.97) | (186) | (573) | (316) | |
Total Operating Expenses | 6.3787 | 18.5 | 19.93 | 189 | 575.1 | 315.7 | |
R&D Expenses | 2.5713 | 13.63 | 9.7157 | 49.1 | 42.77 | 33.78 | |
Selling General & Admin Expenses | 3.4192 | 10 | 8.8787 | 130.6 | 119.1 | 103.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.6543) | (4.257469) | (39.43) | (3.0898) | (27.35) | (22.79) | |
Interest Income | 0.007098 | 4.257469 | 12.91 | 14.72 | 46.56 | 28.96 | |
Income Tax Expense | 2.7776 | 0.979475 | 0.0011 | - | (0.5601) | 0.2497 | |
Net Income | |||||||
Net Income | (59.1) | (15.22) | (58.19) | (400.9) | (711.2) | (1,304.1) | |
Supplemental | |||||||
EBIT | (58.44) | (18.5) | (18.76) | (397.8) | (684.4) | (1,281.4) | |
EBITDA | (58.44) | (18.5) | (18.54) | (394.4) | (676.1) | (1,273.1) | |