

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 180.1 | 958.4 | 1,283.9 | |
COGS | - | - | - | 6.233 | 56.15 | 109.4 | |
Gross Profit | - | - | - | 173.9 | 902.3 | 1,174.5 | |
Operating Expenses & Income | |||||||
Operating Income | (242.5) | (293.6) | (380.5) | (497.9) | (300.1) | (322.6) | |
Total Operating Expenses | 242.5 | 293.6 | 380.5 | 678 | 1,258.5 | 1,606.6 | |
R&D Expenses | 205.2 | 245.4 | 272.4 | 236.7 | 388.5 | 490.1 | |
Selling General & Admin Expenses | 37.32 | 48.13 | 108.1 | 435.1 | 813.8 | 1,007 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (3.964) | (12.71) | (14.67) | (22.31) | (31.51) | |
Interest Income | 0.363 | 2.185 | 19.58 | 46.65 | 37.36 | 35.11 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (241.8) | (295.4) | (373.6) | (465.9) | (288.3) | (325.1) | |
Supplemental | |||||||
EBIT | (242.5) | (293.6) | (360.9) | (451.2) | (266) | (293.6) | |
EBITDA | (242.1) | (291.4) | (360.4) | (450.1) | (264.5) | (292.1) | |