

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 70.43 | 94.59 | 7.53 | 18.47 | 88.04 | 67.67 | |
COGS | 159.9 | 240.8 | 330.1 | 339.4 | 416 | 211.8 | |
Gross Profit | (89.51) | (146.2) | (322.6) | (320.9) | (328) | (144.1) | |
Operating Expenses & Income | |||||||
Operating Income | (186.3) | (324.2) | (496.2) | (536.2) | (612.3) | (707.9) | |
Total Operating Expenses | 256.7 | 418.8 | 503.7 | 554.7 | 700.3 | 775.6 | |
R&D Expenses | 159.9 | 240.8 | 330.1 | 339.4 | 416 | 397 | |
Selling General & Admin Expenses | 96.8 | 178 | 173.6 | 215.3 | 284.3 | 370.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.33) | (51.16) | (57.67) | (86.51) | (103.9) | (124.8) | |
Interest Income | 0.331 | 11.34 | 27.63 | 51.53 | 48.42 | 46.68 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (215.3) | (389) | (526.2) | (589.5) | (785) | (894) | |
Supplemental | |||||||
EBIT | (186.3) | (324.2) | - | - | - | - | |
EBITDA | (183.7) | (337.8) | - | - | - | - | |