

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 73.62 | 143.1 | |
COGS | 0.743 | 0.802 | 86.17 | 0.941 | 6.075 | 11.1 | |
Gross Profit | (0.743) | (0.802) | (86.17) | (0.941) | 67.54 | 132 | |
Operating Expenses & Income | |||||||
Operating Income | (96.61) | (110.9) | (140.4) | (188) | (171.8) | (117.4) | |
Total Operating Expenses | 96.61 | 110.9 | 54.28 | 188 | 239.4 | 252.5 | |
R&D Expenses | 70.17 | 80.28 | 86.17 | 71.71 | 55.64 | 48.85 | |
Selling General & Admin Expenses | 26.45 | 30.59 | 54.28 | 116.3 | - | 140 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.09) | (17.96) | - | (5.785) | (19.34) | (23.34) | |
Interest Income | 1.09 | 2.232 | 3.896 | 6.435 | - | 4.397 | |
Income Tax Expense | (13.83) | (18.05) | (8.452) | 3.392 | (7.1325) | (2.7845) | |
Net Income | |||||||
Net Income | (82.34) | (92.91) | (126.6) | (183.4) | (164.3) | (112.4) | |
Supplemental | |||||||
EBIT | (81.31) | (95.09) | (135.1) | (174.3) | (152.1) | - | |
EBITDA | (80.75) | (94.37) | (134.3) | (173.3) | (150.6) | - | |