
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,946.5 | - | - | - | - | - | |
COGS | 201.7 | 6.596 | 6.95 | 3.709 | 0.3144 | 0.319 | |
Gross Profit | 1,744.9 | (6.596) | (6.95) | (3.709) | (0.3144) | (0.319) | |
Operating Expenses & Income | |||||||
Operating Income | 1,135.6 | (520.1) | (943.3) | (907.8) | (836.4) | (864.2) | |
Total Operating Expenses | 609.2 | 513.6 | 936.3 | 904.1 | 836.1 | 863.9 | |
R&D Expenses | 103.1 | 292.8 | 607.7 | 621.1 | 548 | 538.5 | |
Selling General & Admin Expenses | 506.6 | 222.3 | 335.5 | 66 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 38.59 | 0.089 | 0.042 | 0.027 | - | - | |
Income Tax Expense | 2.445 | (0.545) | 0.95 | 0.95 | 0.9492 | 0.95 | |
Net Income | |||||||
Net Income | 1,076.9 | (860.9) | (960) | (660.5) | (859.3) | (881) | |
Supplemental | |||||||
EBIT | 1,135.6 | (520.1) | (944) | (659.6) | (836.4) | (867.2) | |
EBITDA | 1,136.4 | (513.6) | (937) | (655.9) | (836.1) | (866) | |