

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20.04 | 56.41 | 568.2 | 195.7 | 86.65 | 83.6 | |
COGS | 11.63 | 44.37 | 452 | 147 | 61.28 | 75.44 | |
Gross Profit | 8.404 | 12.04 | 116.2 | 48.72 | 25.36 | 8.162 | |
Operating Expenses & Income | |||||||
Operating Income | (60.46) | (119.2) | (58.29) | (227.4) | (218.1) | (165.4) | |
Total Operating Expenses | 68.87 | 131.3 | 174.5 | 276.5 | 304.7 | 191.1 | |
R&D Expenses | - | - | 4.135 | 4.527 | - | - | |
Selling General & Admin Expenses | 19.72 | 36.53 | 31.24 | 52.97 | 148.9 | 66.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.321) | (0.874) | (0.549) | (1.834) | (0.845) | (0.937) | |
Interest Income | 2.00644 | 29.52 | 4.645 | 29.39 | 37.1 | 5.939 | |
Income Tax Expense | (0.975) | (0.08) | - | - | - | (0.187) | |
Net Income | |||||||
Net Income | (56.43) | (84.89) | (64.51) | (196.1) | (233.1) | (184.8) | |
Supplemental | |||||||
EBIT | (57.36) | (113.6) | (61.84) | (199) | (254.6) | (176.8) | |
EBITDA | (52.14) | (99.6) | (39.56) | (175.8) | (232.4) | (154.7) | |