
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.393 | 0.596 | 0.237 | 76.99 | 183.9 | 204.6 | |
COGS | - | - | - | 1.256 | 4.745 | 13.28 | |
Gross Profit | - | 0.596 | 0.237 | 75.74 | 179.1 | 191.3 | |
Operating Expenses & Income | |||||||
Operating Income | (114) | (138.6) | (193.9) | (173.7) | (51.55) | (35.28) | |
Total Operating Expenses | 115.4 | 139.1 | 194.2 | 250.7 | 235.4 | 239.8 | |
R&D Expenses | 85.73 | 95.52 | 125 | 103.7 | 71.43 | 71.61 | |
Selling General & Admin Expenses | 29.66 | 43.63 | 69.14 | 145.7 | 159.3 | 155 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.74) | (6.882) | (8.312) | (18.5) | (32.66) | (30.23) | |
Interest Income | 0.527 | 2.529 | 18.15 | 19.61 | 18.12 | 14.7 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (116.1) | (141.9) | (184.1) | (174.6) | (83.5) | (67.61) | |
Supplemental | |||||||
EBIT | - | (135) | (175.8) | (156.1) | (50.84) | (37.38) | |
EBITDA | (111.6) | (134.2) | (174.8) | (154.8) | (49.64) | (36.13) | |