

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 132.5 | 24.61 | 14.5 | 9.368 | 8.054 | 10.17 | |
Gross Profit | (132.5) | (24.61) | (14.5) | (9.368) | (8.054) | (10.17) | |
Operating Expenses & Income | |||||||
Operating Income | (6,620.9) | (7,899.3) | (4,539.7) | (3,516.1) | (3,794.8) | (3,740.8) | |
Total Operating Expenses | 6,488.4 | 7,874.7 | 4,525.2 | 3,506.7 | 3,786.8 | 3,730.6 | |
R&D Expenses | 4,955.4 | 6,118.1 | 2,849.6 | 2,358 | 2,678.1 | 2,635.7 | |
Selling General & Admin Expenses | 1,665.5 | 1,781.2 | 1,690 | 1,159 | 1,116.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.8) | (56.24) | (25.81) | (18.94) | (81.06) | (82.6) | |
Interest Income | 2.24 | 4.01 | 2.465 | 2.399 | 6.471 | - | |
Income Tax Expense | 117.4 | 862.1 | 102.2 | (127.8) | (449.1) | (172.6) | |
Net Income | |||||||
Net Income | (4,677.9) | (5,559.6) | (2,644.3) | (2,882.9) | (3,842.6) | (3,147.2) | |
Supplemental | |||||||
EBIT | (4,505.6) | (4,641.2) | (2,516.3) | (2,991.7) | (4,210.7) | (3,421) | |
EBITDA | (4,373.2) | (4,616.6) | (2,501.8) | (2,982.4) | (4,202.6) | (3,410.9) | |