

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 616 | 776 | 758 | 9,486.3 | 831.9 | 666.9 | |
COGS | 172 | 186 | 191 | 1,870.7 | 634.4 | 504.7 | |
Gross Profit | 444 | 590 | 567 | 7,615.6 | 197.5 | 162.2 | |
Operating Expenses & Income | |||||||
Operating Income | (186) | (122) | (184) | (1,184.4) | (302.2) | (314.2) | |
Total Operating Expenses | 630 | 712 | 751 | 8,800 | 499.7 | 476.2 | |
R&D Expenses | 271 | 278 | 278 | 4,018.1 | 180.5 | 344.1 | |
Selling General & Admin Expenses | 124 | 144 | 122 | 1,649.3 | 111 | 70 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16) | (6) | (15) | (597.7) | (16.96) | (38.84) | |
Interest Income | 2 | 1 | 7 | 66.42 | 1 | - | |
Income Tax Expense | 3 | 29 | 1 | 99.62 | 5.984948 | 7.978061 | |
Net Income | |||||||
Net Income | 3,147 | (100) | (199) | (1,959.2) | (216.5) | (304.3) | |
Supplemental | |||||||
EBIT | (165) | (242) | (182) | (1,217.6) | (193.5) | (223.9) | |
EBITDA | (5) | (93) | (25) | (863.4) | 280.3 | 257.8 | |