

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.053 | 2.596 | - | 10 | 30.91 | 87.53 | |
COGS | 0.206 | 0.118 | 0.062 | 0.026 | 5.298 | 11.65 | |
Gross Profit | 2.053 | 2.596 | (0.062) | 10 | 25.62 | 75.87 | |
Operating Expenses & Income | |||||||
Operating Income | (61.41) | (72.94) | (92.08) | (115) | (170.1) | (159.8) | |
Total Operating Expenses | 63.46 | 75.53 | 92.08 | 125 | 195.7 | 235.7 | |
R&D Expenses | 39.35 | 50.56 | 61.36 | 81.33 | 114.6 | 140.2 | |
Selling General & Admin Expenses | 24.11 | 24.98 | 28.2 | 43.62 | 81.15 | 95.16 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.972) | (2.137) | (4.139) | (4.562) | (1.138) | (1.476) | |
Interest Income | 0.181 | 1.215 | 5.114 | 4.149 | 4.068 | 4.691 | |
Income Tax Expense | 9.9 | 0.036 | (87.37) | 0.185 | - | 0.816 | |
Net Income | |||||||
Net Income | (71.2) | (73.81) | (87.37) | (130.6) | (209.5) | (202.7) | |
Supplemental | |||||||
EBIT | (61.23) | (71.67) | (83.23) | (125.9) | (208.3) | (200.7) | |
EBITDA | (61.16) | (71.56) | (83.17) | (125.9) | (207.6) | (199.6) | |