

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.238 | 1.189 | 164.1 | 263.5 | 325 | |
COGS | 13.98 | 21.14 | 10.76 | 124 | 173.2 | 167.7 | |
Gross Profit | (13.98) | (21.14) | (9.566) | 40.08 | 90.32 | 157.3 | |
Operating Expenses & Income | |||||||
Operating Income | (342.7) | (398.9) | (460.6) | (395.3) | (398.2) | (296.2) | |
Total Operating Expenses | 342.7 | 398.9 | 451 | 435.4 | 488.5 | 453.5 | |
R&D Expenses | 259 | 294.8 | 344.1 | 282.3 | 300.3 | 267.7 | |
Selling General & Admin Expenses | 83.66 | 104.1 | 27.7 | 51.8 | 152.3 | 149.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.451) | (2.985) | - | - | - | - | |
Interest Income | 0.451 | 2.985 | 11.64 | 20.27 | 10.31 | 7.533 | |
Income Tax Expense | (14.43) | (5.97) | (3.479) | (2.828) | (2.071) | (4.259) | |
Net Income | |||||||
Net Income | (327.8) | (389.9) | (444) | (372.2) | (391) | (289.5) | |
Supplemental | |||||||
EBIT | (342.7) | (398.9) | (447.5) | (375) | (398.2) | (296.2) | |
EBITDA | (328.7) | (377.7) | (414.4) | (331.4) | (350.9) | (251.2) | |