

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 80.91 | 65.97 | - | 2.107 | 3 | - | |
COGS | - | - | 10.5 | 0.918 | 3.995 | 3.995 | |
Gross Profit | 80.91 | 65.97 | (10.5) | 1.189 | (0.995) | (0.995) | |
Operating Expenses & Income | |||||||
Operating Income | (1,748.1) | (1,786) | (1,116.2) | (1,050.6) | (1,207.1) | (1,207.1) | |
Total Operating Expenses | 1,813.5 | 1,851.5 | 1,105.7 | 1,051.8 | 1,206.1 | 1,206.1 | |
R&D Expenses | 1,467.4 | 1,490.8 | 753.9 | 667 | 804 | 804 | |
Selling General & Admin Expenses | 114 | 112 | 115.9 | 124 | 406.1 | 126 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.613) | (10.31) | - | - | - | - | |
Interest Income | 11.31 | 23.35 | 0.361 | 1.735 | 5.521 | - | |
Income Tax Expense | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | |
Net Income | |||||||
Net Income | (1,684.8) | (1,653) | (1,024.2) | (1,018.9) | (1,145.4) | (1,145.4) | |
Supplemental | |||||||
EBIT | (1,748.1) | (1,786) | (1,116.2) | (1,050.6) | (1,207.1) | (1,182.5) | |
EBITDA | (1,732.6) | (1,785.6) | (1,105.7) | (1,049.7) | (1,203.1) | (1,178.5) | |