
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 48.66 | 108.5 | 330.5 | - | - | 3.604 | |
COGS | 5.609 | 7.032 | 16.73 | 7.795 | 11.18 | 107.8 | |
Gross Profit | 48.66 | 108.5 | 330.5 | (7.795) | (11.18) | (104.2) | |
Operating Expenses & Income | |||||||
Operating Income | (295.8) | (340.7) | (196.7) | (487.3) | (555.3) | (542.7) | |
Total Operating Expenses | 344.4 | 449.2 | 527.2 | 487.3 | 544.2 | 540.5 | |
R&D Expenses | 265.4 | 358.7 | 423.9 | 396.4 | 418.8 | 400.7 | |
Selling General & Admin Expenses | 79.06 | 90.47 | 103.4 | 105.4 | 97.1 | 144.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.19) | (14.77) | - | - | - | - | |
Interest Income | 4.595 | 14.77 | 51.51 | 64.64 | 42.9 | 31.35 | |
Income Tax Expense | (0.575) | 0.021 | 0.03 | 0.068 | 0.102 | 0.102 | |
Net Income | |||||||
Net Income | (290.6) | (326) | (145.2) | (422.8) | (512.5) | (511.5) | |
Supplemental | |||||||
EBIT | (295.8) | (326) | (145.2) | (501.9) | (512.4) | (511.3) | |
EBITDA | (287.2) | (315.6) | (128.5) | (492.9) | (497.6) | (497.3) | |