

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20.1 | 20 | 0.151 | 3.55 | 244.1 | 33.18 | |
COGS | 0.898 | 1.615 | 0.815 | 1.229 | 1.509 | - | |
Gross Profit | 20.1 | (1.615) | 0.151 | 3.55 | 242.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | (56.37) | (114.8) | (169.9) | (210.8) | 70.62 | (101.5) | |
Total Operating Expenses | 76.47 | 114.8 | 170.1 | 214.4 | 171.9 | 115.7 | |
R&D Expenses | 55.14 | 87.27 | 135.3 | 173.6 | 129.6 | 75.86 | |
Selling General & Admin Expenses | 21.33 | 27.52 | 34.83 | 40.75 | 46.85 | 40.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004) | (0.001) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 2.011 | 0.001 | (0.206) | 0.3 | 4.883 | (0.716) | |
Net Income | |||||||
Net Income | (58.74) | (104.7) | (153) | (187.4) | 87.01 | (83.16) | |
Supplemental | |||||||
EBIT | (56.73) | (104.7) | (153) | (187.1) | 91.9 | (86.1) | |
EBITDA | (56.35) | (104) | (152.2) | (185.8) | 93.41 | (84.5) | |