
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.266353 | 0.623258 | 0.949174 | 2.598302 | 3.899285 | - | |
Gross Profit | (0.266353) | (0.623258) | (0.949174) | (2.598302) | (3.899285) | - | |
Operating Expenses & Income | |||||||
Operating Income | (37.7) | (52.56) | (102.8) | (158.2) | (287.6) | (258.1) | |
Total Operating Expenses | 37.7 | 52.56 | 102.8 | 158.2 | 283.7 | 256.9 | |
R&D Expenses | 29.11 | 36.19 | 70.1 | 108.8 | 225.3 | 294.4 | |
Selling General & Admin Expenses | 8.585 | 16.37 | 32.67 | 49.41 | 61.55 | 73.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.122161) | (1.534) | (13.39) | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.231 | 0.017 | 0.236 | 0.31 | 0.515 | 0.702566 | |
Net Income | |||||||
Net Income | (40.01) | (51.32) | (89.62) | (122.5) | (141.2) | (215.1) | |
Supplemental | |||||||
EBIT | (37.7) | (52.56) | (75.99) | (122.2) | (140.7) | (214.4) | |
EBITDA | (37.62) | (52.28) | (75.7) | (121.2) | (139.4) | (212.5) | |