
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.784 | 0.539 | 0.536 | 1.514 | |
COGS | 8.157999 | - | 42.61 | 84.03 | 98.3 | 73.44 | |
Gross Profit | (8.157999) | - | (41.82) | (83.49) | (97.77) | (71.92) | |
Operating Expenses & Income | |||||||
Operating Income | (354.1) | (434.4) | (279.6) | (146.2) | (182.4) | (158.8) | |
Total Operating Expenses | 354.1 | 434.4 | 237.7 | 62.73 | 84.65 | 86.88 | |
R&D Expenses | 166.8 | 300 | 132 | 10.29 | 16.6 | 19.23 | |
Selling General & Admin Expenses | 97.91 | 134.5 | 82.89 | 43.16 | 55.73 | 51.46 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.84) | (9.44) | (3.041) | (16.61) | (8.649) | (10.36) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.24 | - | 0.109 | (0.267) | 0.063 | 0.978 | |
Net Income | |||||||
Net Income | (516.5) | (602.2) | (431.7) | (355.8) | (390.7) | (330.6) | |
Supplemental | |||||||
EBIT | (469.4) | - | (428.6) | (339.5) | (388.4) | (333.9) | |
EBITDA | (466.1) | - | (383.1) | (265.5) | (320.5) | (287.5) | |