

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29.39 | 35.38 | 11.58 | - | - | - | |
COGS | 186.9 | 253.1 | 411.2 | 592.2 | 16.56 | - | |
Gross Profit | 29.39 | 35.38 | 11.58 | (592.2) | (16.56) | - | |
Operating Expenses & Income | |||||||
Operating Income | (188) | (258.3) | (487.2) | (689.5) | (1,182.4) | (1,627.2) | |
Total Operating Expenses | 217.4 | 293.7 | 498.8 | 689.5 | 1,165.8 | 1,618 | |
R&D Expenses | 186.9 | 253.1 | 423.1 | 592.2 | 978.7 | 1,294 | |
Selling General & Admin Expenses | 30.45 | 40.59 | 75.62 | 97.3 | 187.1 | 328.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.012) | (9.656) | (0.303) | - | (24.23) | (59.34) | |
Interest Income | 0.929 | 9.154 | 47.48 | 86.88 | 90.69 | 62.88 | |
Income Tax Expense | (7.32) | (0.42) | (3.524) | (0.753) | - | - | |
Net Income | |||||||
Net Income | (187.1) | (248.7) | (436.4) | (600.1) | (1,131.3) | (1,768.3) | |
Supplemental | |||||||
EBIT | (187.1) | (249.1) | (439.6) | (600.8) | (1,107.1) | - | |
EBITDA | (179.7) | (239.5) | (430.3) | (589) | (1,090.5) | (1,695.4) | |