
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 218.1 | - | - | 5 | 31.84 | 80.9 | |
COGS | - | 2.737238 | 42.23 | 9.73 | 56.36 | 75.28 | |
Gross Profit | 218.1 | (2.737238) | (42.23) | (4.73) | (24.52) | 5.627814 | |
Operating Expenses & Income | |||||||
Operating Income | (5,350) | (944.5) | (152.4) | (144.6) | (197.4) | (282.2) | |
Total Operating Expenses | 5,568.1 | 143.2 | 1,017 | 139.8 | 172.8 | 287.9 | |
R&D Expenses | 4.893365 | 828 | 938.9 | 78.14 | 61.07 | 94.68 | |
Selling General & Admin Expenses | 286.7 | 43.47 | 27.64 | 61.83 | 18.69 | 30.91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.89) | (8.187) | (9.69) | (9.277) | (3.842216) | (8.678576) | |
Interest Income | 76.78 | 6.882 | 13.08 | 4.209 | 0.108 | - | |
Income Tax Expense | (1.464493) | 1.085 | (8.041) | 0.018 | (2.778397) | (5.542872) | |
Net Income | |||||||
Net Income | (5,365.9) | (954.4) | (1,060.8) | (155.3) | (194.9) | (278.7) | |
Supplemental | |||||||
EBIT | (5,342.9) | (969.1) | (1,069.7) | (146) | (197.4) | (282.7) | |
EBITDA | (5,275.9) | (956.4) | (1,055.8) | (128.4) | (165) | (233.6) | |