
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 75.62 | 123.7 | 28.73 | |
COGS | 2.132 | 8.559 | 6.222 | 8.121 | 8.356 | - | |
Gross Profit | (2.132) | (8.559) | (6.222) | 67.5 | 115.3 | 26.7 | |
Operating Expenses & Income | |||||||
Operating Income | (72.88) | (112.4) | (143.3) | (81.11) | (54.21) | (181.9) | |
Total Operating Expenses | 72.88 | 112.4 | 137.1 | 148.6 | 169.5 | 208.6 | |
R&D Expenses | 57.16 | 85.06 | 105 | 121.6 | 141.5 | 170.7 | |
Selling General & Admin Expenses | 15.73 | 27.32 | 32.04 | 35.17 | 36.38 | 39.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.076) | (3.764) | - | - | - | - | |
Interest Income | 0.046 | 3.764 | 8.956 | 10.57 | 12.94 | 17.94 | |
Income Tax Expense | (2.016) | (3.883) | 0.338 | 2.57 | (1.097) | (2.858) | |
Net Income | |||||||
Net Income | (73.96) | (108.5) | (135.4) | (72.7) | (38.63) | (161.1) | |
Supplemental | |||||||
EBIT | (73.96) | (104.7) | (135) | (70.13) | (39.72) | (164) | |
EBITDA | (71.83) | (101) | (128.8) | (62.01) | (31.37) | (155.8) | |