

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.454 | 0.546 | 0.13 | 0.13 | 0.477 | 0.477 | |
COGS | 4.403 | 3.634 | 3.71 | 3.835 | 2.761 | 41.45 | |
Gross Profit | (3.949) | (3.088) | (3.58) | (3.705) | (2.284) | (40.97) | |
Operating Expenses & Income | |||||||
Operating Income | (118.2) | (120.8) | (146.6) | (183.2) | (260.3) | (259.3) | |
Total Operating Expenses | 114.2 | 117.7 | 143 | 179.5 | 180.1 | 218.4 | |
R&D Expenses | 75.57 | 69.91 | 96.48 | 119.5 | 180.1 | 181 | |
Selling General & Admin Expenses | 11.67 | 25.66 | 31.45 | 39.22 | - | 26.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.253) | (0.003) | (0.008) | (3.702) | (3.523) | (1.627) | |
Interest Income | 11.67 | 4.732 | 3.753 | 2.344 | - | 4.681 | |
Income Tax Expense | (14.66) | 4.734 | (6.119) | - | - | - | |
Net Income | |||||||
Net Income | (103.5) | (116.1) | (151.8) | (169.8) | (255.6) | (255.6) | |
Supplemental | |||||||
EBIT | (103.3) | (116.1) | (151.8) | (183.2) | (260.3) | (257.3) | |
EBITDA | (98.88) | (111.2) | (140.9) | (176.7) | (253.2) | (250.3) | |