

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.184 | 0.162 | 6.309 | 12.71 | 12.12 | 16.93 | |
Gross Profit | (0.184) | (0.162) | (6.309) | (12.71) | (12.12) | (16.93) | |
Operating Expenses & Income | |||||||
Operating Income | (19.51) | (54.48) | (122.7) | (171.1) | (225.9) | (227.4) | |
Total Operating Expenses | 19.32 | 54.31 | 116.4 | 158.4 | 213.8 | 218.4 | |
R&D Expenses | 1.615 | 4.101 | 4.891 | 8.26 | 8.006 | 11.44 | |
Selling General & Admin Expenses | 17.71 | 50.21 | 111.5 | 150.1 | 202.3 | 185.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.533) | (5.747) | (84.66) | (87.54) | (170) | (284) | |
Interest Income | 0.002 | - | - | - | - | - | |
Income Tax Expense | 2.531 | 5.596 | (59.38) | (339.2) | - | - | |
Net Income | |||||||
Net Income | (22.04) | (60.07) | (162.3) | (61.75) | (306.4) | (358.6) | |
Supplemental | |||||||
EBIT | (22.04) | (60.07) | (212.7) | 299.6 | (340.1) | (365.3) | |
EBITDA | (21.3) | (59.15) | (209.6) | 306.3 | (328) | (350) | |