

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 272 | 332.8 | 491 | 517.5 | 1,197 | 1,140.5 | |
COGS | 147.3 | 156.3 | 51.95 | 177.2 | 826.2 | 778.5 | |
Gross Profit | 124.6 | 176.5 | 439 | 340.3 | 370.8 | 361.9 | |
Operating Expenses & Income | |||||||
Operating Income | (433.1) | (598.7) | (527.2) | (800.6) | (586) | (488.6) | |
Total Operating Expenses | 557.7 | 775.2 | 966.2 | 1,140.9 | 956.7 | 850.6 | |
R&D Expenses | 128.2 | 259.6 | 320.7 | 378.3 | 206.6 | - | |
Selling General & Admin Expenses | 52 | 61 | 67 | 75 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.931) | (3.053) | (3.658) | (4.194) | (4.839) | (4.964) | |
Interest Income | 266 | 143.1 | - | - | - | - | |
Income Tax Expense | 33.29 | (1.285) | 1.174 | 1.02 | 1.02 | 1.02 | |
Net Income | |||||||
Net Income | (2,237.1) | (413.6) | (69.92) | (801.7) | (188.3) | (29.55) | |
Supplemental | |||||||
EBIT | (2,208.8) | (1,010.8) | (527.2) | (1,603.5) | - | - | |
EBITDA | (433.1) | (598.7) | (527.2) | (800.6) | (586) | (488.5) | |