
| 2021 | 2022 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3.893739 | 6.101155 | 8.054528 | 5.854424 | 5.617119 |
COGS | 0.810664 | 1.724625 | 2.817269 | 1.770517 | 2.500423 |
Gross Profit | 3.083075 | 4.37653 | 5.237259 | 4.083907 | 3.116696 |
Operating Expenses & Income | |||||
Operating Income | (11.25) | (48.04) | (48.23) | (51.52) | (48.49) |
Total Operating Expenses | 15.14 | 54.14 | 56.28 | 57.37 | 54.11 |
R&D Expenses | 2.093098 | 5.102824 | 5.750574 | 4.849571 | 5.670587 |
Selling General & Admin Expenses | 11.67 | 39.86 | 44.83 | 49.08 | 45.09 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.140668) | (1.468569) | (2.845549) | (3.541488) | (11.89) |
Interest Income | 0.0261 | 0.008314 | 1.611128 | 1.370929 | 1.089634 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (13.45) | (51.86) | (46.25) | (74.82) | (92.73) |
Supplemental | |||||
EBIT | - | (50.39) | (43.6) | (71.18) | (80.81) |
EBITDA | - | (46.18) | (38.86) | (66.61) | (76.24) |