
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2.313 | 4.182 | 4.358 | 4.693 | 5.502 |
COGS | 1.037 | 0.59 | 1.462 | 1.155 | 2.659 |
Gross Profit | 1.276 | 3.592 | 2.896 | 3.538 | 2.843 |
Operating Expenses & Income | |||||
Operating Income | (13.65) | (18.7) | (18.64) | (19.38) | (18.8) |
Total Operating Expenses | 15.97 | 22.88 | 23 | 24.07 | 24.31 |
R&D Expenses | 1.225 | 0.596 | 0.213 | - | - |
Selling General & Admin Expenses | 2.326 | 3.403 | 2.505 | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.767) | (0.002) | (0.798) | (1.289) | (0.378) |
Interest Income | 0.001 | 0.738 | 2.014 | 2.298 | 0.701 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (16.09) | (18.08) | (17.46) | (18.46) | (18.47) |
Supplemental | |||||
EBIT | - | (18.07) | (16.58) | (17.12) | (18.1) |
EBITDA | - | (11.38) | (8.419) | (8.825) | (11.17) |