

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 53.48 | - | - | - | - | - | |
COGS | 608 | 671 | 984 | 820 | - | - | |
Gross Profit | (608) | (671) | (984) | (820) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (846.4) | (966) | (1,262) | (1,109) | (1,358.5) | (1,358.5) | |
Total Operating Expenses | 846.4 | 966 | 278 | 1,109 | 1,358.5 | 1,358.5 | |
R&D Expenses | 607.8 | 671 | 983 | 820 | 1,057.3 | 1,057.3 | |
Selling General & Admin Expenses | 60 | 294.9 | 57 | 57 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.68) | (1.169) | - | - | - | - | |
Interest Income | 0.017 | 0.021 | 0.032 | - | - | - | |
Income Tax Expense | 1.25 | 1.25 | 1 | 1 | 1.25 | 1.25 | |
Net Income | |||||||
Net Income | (855.6) | (1,244.1) | (1,209) | (1,157) | (1,308.8) | (1,308.8) | |
Supplemental | |||||||
EBIT | (846.4) | (966) | (1,208.3) | (2,265.7) | - | - | |
EBITDA | (848.6) | (1,241.7) | 53.65 | (1,156.7) | (1,358.5) | (1,346.4) | |