
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1 | - | - | - | - | - | |
COGS | 0.512 | 1.032 | 0.881 | - | - | - | |
Gross Profit | 1 | (1.032) | (0.881) | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (49.86) | (62.03) | (102.6) | (101.9) | (110.1) | (110.1) | |
Total Operating Expenses | 50.86 | 62.03 | 102.6 | 101.9 | 110.1 | 110.1 | |
R&D Expenses | 31.31 | 39.62 | 63.5 | 70.11 | 77.89 | 77.89 | |
Selling General & Admin Expenses | 19.55 | 22.41 | 39.06 | 31.76 | 32.23 | 32.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.722) | (2.042) | - | - | - | - | |
Interest Income | 0.17 | 2.11 | 12.9 | 13.29 | 14.59 | 14.59 | |
Income Tax Expense | 0.508 | 0.358 | 0.239 | 0.26 | 0.581 | 0.581 | |
Net Income | |||||||
Net Income | (50.16) | (60.34) | (90.21) | (88.85) | (96.21) | (96.21) | |
Supplemental | |||||||
EBIT | (49.86) | (62.03) | (102.6) | (101.9) | - | (110.1) | |
EBITDA | (49.35) | (61) | (101.7) | (101) | (110.1) | (110.1) | |