
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 2.123 | 6.572 | 5.869 | 9.152 | 9.193 | - | |
Gross Profit | (2.123) | (6.572) | (5.869) | (9.152) | (9.193) | - | |
Operating Expenses & Income | |||||||
Operating Income | (86.43) | (119) | (131.7) | (128.2) | (121.2) | (132.3) | |
Total Operating Expenses | 86.43 | 119 | 125.8 | 128.2 | 112 | 129.9 | |
R&D Expenses | 63.41 | 90.9 | 90.9 | 96.74 | 90.43 | 97.17 | |
Selling General & Admin Expenses | 23.02 | 28.06 | 34.88 | 31.45 | 31.57 | 32.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.11) | (5.588) | - | - | - | - | |
Interest Income | 0.37 | 5.588 | 13.54 | 19.32 | 15.49 | 12.52 | |
Income Tax Expense | (2.126) | 5.588 | 5.3 | - | - | - | |
Net Income | |||||||
Net Income | (83.95) | (119.4) | (117.5) | (108.8) | (104.1) | (117.3) | |
Supplemental | |||||||
EBIT | (86.43) | (119) | (126.3) | (108.8) | (104.1) | (117.3) | |
EBITDA | (84.67) | (116.3) | (120.5) | (99.64) | (94.89) | (107.7) | |