
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 2.04 | 21 | 23.46 | |
COGS | 1.662 | 2.596 | 5.541 | 0.752 | 9.693 | 16.95 | |
Gross Profit | (1.662) | (2.596) | (5.541) | 1.288 | 11.31 | 6.512 | |
Operating Expenses & Income | |||||||
Operating Income | (32.01) | (79.57) | (78.16) | (109.2) | (82.61) | (73.4) | |
Total Operating Expenses | 32.01 | 79.57 | 78.16 | 110.5 | 93.92 | 79.91 | |
R&D Expenses | 15.51 | 27.97 | 30.68 | 72.14 | 67.05 | 49.84 | |
Selling General & Admin Expenses | 16.49 | 51.61 | 47.48 | 38.4 | 26.88 | 30.07 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.616) | (29.84) | - | - | - | - | |
Interest Income | 3.11856 | 6.196 | 16.68 | 15.04 | 9.338 | 5.997 | |
Income Tax Expense | 0.025 | 1.255 | (0.853) | 0.188 | 0.231 | 0.105 | |
Net Income | |||||||
Net Income | (31.25) | (50.99) | (53.4) | (100.2) | (73.04) | (67.96) | |
Supplemental | |||||||
EBIT | (31.23) | (49.74) | (54.25) | (100) | (72.81) | (67.86) | |
EBITDA | (29.57) | (47.14) | (48.71) | (91.69) | (62.51) | (57.24) | |