

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29.75 | 38.63 | 76.99 | 54.55 | 83.98 | 36.77 | |
COGS | 6.082 | 10.81 | 189.1 | 221.6 | 18.86 | 97.62 | |
Gross Profit | 29.75 | 38.63 | (112.2) | (167.1) | 65.12 | (60.85) | |
Operating Expenses & Income | |||||||
Operating Income | (117.9) | (183.9) | (155.1) | (213) | (285.7) | (361.2) | |
Total Operating Expenses | 147.6 | 222.5 | 42.9 | 45.94 | 350.8 | 300.3 | |
R&D Expenses | 116.4 | 184.5 | 189.1 | 221.6 | 308.2 | 338.8 | |
Selling General & Admin Expenses | 31.2 | 38 | 42.9 | 45.94 | 52.74 | 57.01 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.905) | (14.31) | - | - | - | - | |
Interest Income | 0.823 | 3.507 | 11.12 | 19.73 | 21.97 | 19.56 | |
Income Tax Expense | 0.131 | (14.31) | 13.49 | 0.27 | 0.76 | (0.271) | |
Net Income | |||||||
Net Income | (117.2) | (166) | (143.9) | (193.6) | (264.5) | (341.4) | |
Supplemental | |||||||
EBIT | (117.9) | (183.9) | (143.9) | (193.3) | (263.7) | (341.6) | |
EBITDA | (111.8) | (173.1) | (130.3) | (176.9) | (244.8) | (324.4) | |