
| 2021 | 2022 | 2023 | 2024 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.468096 | 0.276745 | 0.398193 | 0.535118 | 0.432047 |
COGS | 0.064 | 0.0564 | 0.0445 | 0.081 | 0.0767 |
Gross Profit | 0.404051 | 0.220299 | 0.353711 | 0.454105 | 0.355338 |
Operating Expenses & Income | |||||
Operating Income | (7.040208) | (8.999756) | (10.48) | (7.837375) | (9.60522) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | 1.594056 | 1.573161 | 3.224469 | 2.699591 | 2.815604 |
Selling General & Admin Expenses | 4.08306 | 3.864288 | 4.17032 | 3.641757 | 4.984578 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | 0.0429 | 0.0657 | 0.353721 | 0.256581 | 0.399788 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (12.37) | (18.2) | (8.969241) | (6.55435) | (7.505123) |
Supplemental | |||||
EBIT | - | (8.999756) | (10.48) | (7.837375) | (9.60522) |
EBITDA | - | (7.035664) | (9.322462) | (6.633385) | (8.336202) |