

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.237421 | 0.266842 | 0.229377 | 0.229377 | - | |
Gross Profit | (0.237421) | (0.266842) | (0.229377) | (0.229377) | - | |
Operating Expenses & Income | ||||||
Operating Income | (27.25) | (45.08) | (32.18) | (18.07) | (22.65) | |
Total Operating Expenses | 27.25 | 45.08 | 32.18 | 17.84 | 22.65 | |
R&D Expenses | 17.26 | 33.3 | 23.1 | 9.266734 | 13.96 | |
Selling General & Admin Expenses | 9.765259 | 11.55 | 8.849814 | 8.570089 | 8.511032 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.162989) | (4.30015) | (2.893922) | (0.33272) | (0.0179) | |
Interest Income | 0.0441 | 0.562264 | 1.136703 | 0.853029 | - | |
Income Tax Expense | (3.287) | 4.3 | (0.229377) | - | - | |
Net Income | ||||||
Net Income | (26.08) | (50.26) | (32.12) | (17.54) | (22.07) | |
Supplemental | ||||||
EBIT | (23.92) | (45.96) | (29.23) | (17.21) | (22.05) | |
EBITDA | (23.69) | (45.73) | (29) | (16.98) | (21.88) | |