
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 252.8 | 266.8 | 310.6 | 389.1 | 250.3 | 250.3 | |
COGS | 63.71 | 86.34 | 132 | 153.2 | 172.9 | 172.9 | |
Gross Profit | 189 | 180.5 | 178.6 | 235.9 | 77.38 | 77.38 | |
Operating Expenses & Income | |||||||
Operating Income | (196.1) | (290.5) | (318.3) | (324.4) | (487.7) | (487.7) | |
Total Operating Expenses | 448.9 | 557.3 | 628.9 | 713.5 | 737.9 | 737.9 | |
R&D Expenses | 150.5 | 210.7 | 201.4 | 226.4 | 229.1 | 229.1 | |
Selling General & Admin Expenses | 234.6 | 260.3 | 295.5 | 333.9 | 336 | 336 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 1.827 | 21.98 | 40.08 | 36.19 | 28.45 | 28.45 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (192.1) | (268.8) | (279.7) | (288.7) | (470.4) | (470.4) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |