
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 1.032 | 0.136 | 53.42 | 116.3 | |
COGS | 15.94 | 24 | 0.2 | 0.067 | 69.49 | 87.48 | |
Gross Profit | (15.94) | (24) | 0.832 | 0.069 | (16.06) | 28.81 | |
Operating Expenses & Income | |||||||
Operating Income | (259.1) | (392.2) | (472.1) | (596.8) | (719.6) | (882.9) | |
Total Operating Expenses | 259.1 | 392.2 | 472.9 | 596.8 | 703.5 | 911.7 | |
R&D Expenses | 202.6 | 296.3 | 367 | 477.2 | 581.1 | 682.6 | |
Selling General & Admin Expenses | 61.52 | 95.92 | 105.7 | 119.5 | 162.6 | 240.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.426) | (0.118) | - | - | - | - | |
Interest Income | 1.148 | 16.91 | 45.56 | 42.82 | 43.16 | 41.2 | |
Income Tax Expense | (10.54) | 0.092 | 0.139 | 0.129 | 1.307 | 1.471 | |
Net Income | |||||||
Net Income | (180.3) | (258) | (513) | (608) | (929.8) | (878.2) | |
Supplemental | |||||||
EBIT | (188.4) | (257.8) | (512.9) | (607.9) | (928.5) | (876.7) | |
EBITDA | (172.5) | (233.8) | (482.4) | (572.3) | (888.4) | (834.6) | |