

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 57.03 | 25.82 | 17.45 | 183 | 451.4 | 606.3 | |
COGS | 2.075 | 0.955 | 1.593 | 12.83 | 30.68 | 57.03 | |
Gross Profit | 54.95 | 24.86 | 15.85 | 170.1 | 420.7 | 549.3 | |
Operating Expenses & Income | |||||||
Operating Income | (12.16) | (62.71) | (143.2) | (120.6) | (70.97) | (48.53) | |
Total Operating Expenses | 67.11 | 87.57 | 159 | 290.7 | 491.6 | 597.8 | |
R&D Expenses | 41.71 | 42.62 | 50.31 | 53.39 | 64.32 | 87.68 | |
Selling General & Admin Expenses | 25.4 | 44.95 | 80.33 | 237.3 | 427.3 | 526.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.881) | (2.064) | (3.225) | (7.447) | (8.935) | (8.614) | |
Interest Income | 0.036 | 3.499 | 9.486 | 15.01 | 15.75 | 15.48 | |
Income Tax Expense | 0.055 | (0.004) | 0.709105 | - | 2.059 | 2.423 | |
Net Income | |||||||
Net Income | (13.83) | (62.09) | (135.9) | (115.6) | (66.42) | (46.48) | |
Supplemental | |||||||
EBIT | (13.77) | (60.03) | (132.5) | (107.7) | (55.42) | (37.55) | |
EBITDA | (13.46) | (59.7) | (131.7) | (106.5) | (53.61) | (35.27) | |