

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 72.83 | 46.83 | 78.59 | 47.07 | 39.2 | 105 | |
COGS | 2.397 | 2.977 | 189.1 | 7.373 | - | - | |
Gross Profit | 72.83 | 46.83 | 78.59 | 47.07 | 39.2 | 107.1 | |
Operating Expenses & Income | |||||||
Operating Income | (100.5) | (161.3) | (165.5) | (261.6) | (349.4) | (350.2) | |
Total Operating Expenses | 173.4 | 208.1 | 244.1 | 308.7 | 388.6 | 457.3 | |
R&D Expenses | 137 | 164.2 | 189.1 | 240.2 | 316.6 | 375.6 | |
Selling General & Admin Expenses | 36.34 | 43.83 | 55.04 | 63.53 | 68.2 | 75.77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.175) | (0.176) | (0.196) | (0.249) | (0.249) | (0.309) | |
Interest Income | 0.488 | 6.624 | 18.76 | 38.03 | 38.42 | 36.43 | |
Income Tax Expense | (2.222) | (2.977) | 18.76 | - | - | - | |
Net Income | |||||||
Net Income | (100.2) | (154.8) | (147) | (223.9) | (311.4) | (299.6) | |
Supplemental | |||||||
EBIT | (100) | (154.6) | (146.8) | (223.6) | (311.4) | - | |
EBITDA | (97.64) | (151.7) | (143.2) | (216.2) | (303.1) | (292.8) | |