
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 8.821801 | - | 8.054528 | 5.854424 | 5.617119 | |
COGS | 3.150259 | - | 2.817269 | 1.770517 | 2.500423 | |
Gross Profit | 5.671543 | - | 5.237259 | 4.083907 | 3.116696 | |
Operating Expenses & Income | ||||||
Operating Income | (69.61) | - | (48.23) | (51.52) | (48.49) | |
Total Operating Expenses | 78.43 | - | 56.28 | 57.37 | 54.11 | |
R&D Expenses | 7.378293 | - | 5.750574 | 4.849571 | 5.670587 | |
Selling General & Admin Expenses | 63.23 | - | 44.83 | 49.08 | 45.09 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.187029) | - | (2.845549) | (3.541488) | (11.89) | |
Interest Income | 0.012 | - | 1.611128 | 1.370929 | 1.089634 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (74.87) | - | (46.25) | (74.82) | (92.73) | |
Supplemental | ||||||
EBIT | (46.95) | (62.16) | (43.6) | (71.18) | (80.81) | |
EBITDA | (66.59) | - | (38.86) | (66.61) | (76.24) | |