

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 2.557 | 35.11 | 15.85 | |
COGS | 1.892 | 1.994 | 1.996 | 0.797 | 6.257 | 2.976 | |
Gross Profit | (1.892) | (1.994) | (1.996) | 1.76 | 28.86 | 12.87 | |
Operating Expenses & Income | |||||||
Operating Income | (75.35) | (87.57) | (107.5) | (36.4) | (86.88) | (87.91) | |
Total Operating Expenses | 73.46 | 87.57 | 107.5 | 38.16 | 115.7 | 100.8 | |
R&D Expenses | 48.76 | 61.06 | 72.02 | 81.64 | 72.22 | 66.34 | |
Selling General & Admin Expenses | 24.7 | 27.02 | 32.14 | 61.52 | 43.52 | 70.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.642) | (3.993) | (5.777) | (8.768) | (8.876) | (8.741) | |
Interest Income | 0.01 | 0.219 | 3.335 | 5.769 | 4.576 | 6.97 | |
Income Tax Expense | 0.017 | 0.028 | 0.078 | 0.31 | 0.041 | (0.028) | |
Net Income | |||||||
Net Income | (88.7) | (93.87) | (101.2) | (37.45) | (79.2) | (90.14) | |
Supplemental | |||||||
EBIT | (85.04) | (89.85) | (95.31) | (28.37) | (70.28) | (81.42) | |
EBITDA | (83.14) | (89.33) | (94.89) | (27.58) | (69) | (79.52) | |