

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18.82 | 33.19 | - | - | - | - | |
COGS | 108.5 | 9.885 | 2.844 | 1.937 | 208.4 | - | |
Gross Profit | (89.65) | 33.19 | (2.844) | (1.937) | (208.4) | - | |
Operating Expenses & Income | |||||||
Operating Income | (129.9) | (134.4) | (171.3) | (252.1) | (384.6) | (406.4) | |
Total Operating Expenses | 40.27 | 167.6 | 168.5 | 250.1 | 176.2 | 309 | |
R&D Expenses | 108.5 | 124.4 | 119.1 | 182.6 | 208.4 | 207.4 | |
Selling General & Admin Expenses | 40.27 | 43.12 | 49.4 | 67.5 | 176.2 | 199 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.878) | (2.854) | - | (6.837) | (6.893) | (10.69) | |
Interest Income | - | - | - | 12.68 | 13.9 | 13.29 | |
Income Tax Expense | 2.390442 | (2.854) | 2.676105 | - | - | - | |
Net Income | |||||||
Net Income | (131.8) | (131.6) | (165.8) | (246.3) | (377.9) | (408.6) | |
Supplemental | |||||||
EBIT | (131.8) | (134.4) | (165.8) | (239.5) | (371) | (397.9) | |
EBITDA | (129.2) | (131.4) | (162.9) | (237.5) | (369.4) | (396.4) | |