

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.194 | 12.18 | 17.48 | 14.72 | 4.48132 | 5.68782 | |
COGS | 1.017 | 0.995 | (0.023) | 5.526 | 2.909909 | 3.862173 | |
Gross Profit | 3.177 | 12.18 | 17.5 | 9.198 | 1.57141 | 1.933649 | |
Operating Expenses & Income | |||||||
Operating Income | (52.11) | (57.11) | (102.7) | (97.56) | (132.9) | (292) | |
Total Operating Expenses | 56.31 | 69.29 | 120.2 | 106.8 | 137.4 | 294.4 | |
R&D Expenses | 48.45 | 60.47 | 110 | 90.88 | 87.01 | 177.3 | |
Selling General & Admin Expenses | 11.16 | 12.91 | 13.85 | 15.41 | 49.05 | 105.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.142) | (0.707) | (5.224) | (12.18) | (33.56) | (73.58) | |
Interest Income | 0.057 | 0.39 | 0.991 | 1.143 | 2.945 | - | |
Income Tax Expense | 0.364 | (0.02) | 0.607 | 0.313 | (2.253155) | 1.656604 | |
Net Income | |||||||
Net Income | (49.64) | (54.27) | (110.4) | (184.2) | (354) | (601.2) | |
Supplemental | |||||||
EBIT | (49.14) | (57.11) | (104.6) | (97.56) | (136.3) | (284.7) | |
EBITDA | (48.25) | (55.41) | (102) | (92.36) | (133.1) | (280.5) | |