

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 300 | - | - | - | - | - | |
COGS | - | 1.632 | 1.512 | 1.588 | 1.436 | 1.42 | |
Gross Profit | 300 | (1.632) | (1.512) | (1.588) | (1.436) | (1.42) | |
Operating Expenses & Income | |||||||
Operating Income | (961.5) | (1,315.8) | (1,403.5) | (1,708.2) | (1,605.1) | (1,667.4) | |
Total Operating Expenses | 1,259.8 | 1,314.2 | 1,402 | 1,706.6 | 1,603.7 | 1,666 | |
R&D Expenses | 940.8 | 1,011.8 | 1,118.6 | 1,438 | 1,329.7 | 1,410.1 | |
Selling General & Admin Expenses | 320.7 | 304 | 284.8 | 73 | 275.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.879) | - | - | - | - | - | |
Interest Income | 0.07 | 0.013 | 0.014 | 0.337 | 0.921 | - | |
Income Tax Expense | 3.237 | 3.028 | 2.502 | 2.502 | 2.502 | 2.03 | |
Net Income | |||||||
Net Income | (967.3) | (1,328.8) | (1,429.4) | (1,721.2) | (1,625.9) | (1,681.8) | |
Supplemental | |||||||
EBIT | (961.5) | (1,315.8) | (1,403.5) | (1,708.2) | (1,605.1) | (1,668.3) | |
EBITDA | (959.8) | (1,314.2) | (1,402) | (1,706.6) | (1,603.7) | (1,666.9) | |