
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 71.93 | 94.2 | 100.4 | 120.4 | 135.5 | 135.5 | |
COGS | 4.184 | 7.668 | 12.72 | 16.32 | 19.34 | 19.34 | |
Gross Profit | 67.75 | 86.53 | 87.69 | 104.1 | 116.2 | 116.2 | |
Operating Expenses & Income | |||||||
Operating Income | (481.5) | (697.8) | (895) | (829.7) | (745) | (745) | |
Total Operating Expenses | 549.3 | 784.3 | 982.6 | 933.8 | 861.1 | 861.1 | |
R&D Expenses | 308.4 | 494.5 | 616 | 594.5 | 573.6 | 573.6 | |
Selling General & Admin Expenses | 231.5 | 289.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (5.528) | - | - | - | |
Interest Income | 9.134 | 7.864 | 0.046 | 1.951 | 5.044 | - | |
Income Tax Expense | 1.927 | 1.927 | 1.927 | 2.46 | 1.927 | 1.927 | |
Net Income | |||||||
Net Income | (599) | (787) | (1,104.5) | (904.8) | (718.1) | (718.1) | |
Supplemental | |||||||
EBIT | (597.1) | (785.1) | (1,102.5) | (902.3) | (716.2) | (716.2) | |
EBITDA | (594.1) | (779.4) | (1,099) | (899.5) | (715.8) | (715.8) | |