
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 25.26 | 129 | 210.8 | 25.42 | 4.686 | |
COGS | 1.117 | 1.895 | 99.88 | 3.773 | 4.096 | - | |
Gross Profit | (1.117) | (1.895) | 129 | 210.8 | 21.32 | (35.37) | |
Operating Expenses & Income | |||||||
Operating Income | (51.13) | (97.25) | (3.162) | 47.01 | (156) | (176.5) | |
Total Operating Expenses | 51.13 | 97.25 | 132.2 | 163.8 | 177.3 | 141.2 | |
R&D Expenses | 35.93 | 66.61 | 99.88 | 125.3 | 142.3 | 140.7 | |
Selling General & Admin Expenses | 15.2 | 30.64 | 32.29 | 38.47 | 41.05 | 40.47 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.031) | (2.632) | - | - | - | - | |
Interest Income | - | 2.632 | 15.22 | 19.47 | 15.07 | 11.57 | |
Income Tax Expense | (1.086) | (7.159) | 18.74 | 0.859 | 0.924 | 0.819 | |
Net Income | |||||||
Net Income | (50.07) | (87.46) | (6.685) | 65.63 | (143.8) | (165.8) | |
Supplemental | |||||||
EBIT | (51.13) | (97.25) | 12.06 | 66.48 | (142.8) | (165) | |
EBITDA | (50.01) | (95.35) | 14.9 | 70.26 | (138.7) | (164.9) | |