
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 1.563707 | 1.203924 | 1.881013 | - | 6.095061 | |
Gross Profit | (1.563707) | (1.203924) | (1.881013) | - | (6.095061) | |
Operating Expenses & Income | ||||||
Operating Income | (132.1) | (209.2) | (417.2) | (405.9) | (223.6) | |
Total Operating Expenses | 132.1 | 209.2 | 417.2 | 405.9 | 223.6 | |
R&D Expenses | 84.01 | 169 | 290 | 331.8 | 164.5 | |
Selling General & Admin Expenses | 48.06 | 40.2 | 127.2 | 74.13 | 59.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.528) | (0.394242) | (0.411375) | (1.399927) | (2.302816) | |
Interest Income | 0.964 | 0.394242 | 0.372286 | 1.399927 | 9.001 | |
Income Tax Expense | 0.096 | 0.0296 | 0.0707 | 0.245489 | 0.219 | |
Net Income | ||||||
Net Income | (221.1) | (176.1) | (874.2) | (348.4) | (245) | |
Supplemental | ||||||
EBIT | (132.1) | (209.2) | (417.2) | (405.9) | (223.6) | |
EBITDA | (131.8) | (208.9) | (416.7) | (405) | (222.2) | |