
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3.687 | 9.561495 | 679 | 924.3 | 519.1 | |
COGS | 3.13 | 35.43 | 576.8 | 894.7 | 473.9 | |
Gross Profit | 0.557 | (25.87) | 102.2 | 29.63 | 45.21 | |
Operating Expenses & Income | ||||||
Operating Income | (112.9) | (743.6) | (735.9) | (786.3) | (371.4) | |
Total Operating Expenses | 113.5 | 689.7 | 838.1 | 815.9 | 416.6 | |
R&D Expenses | 511.4 | 445.8 | 368.7 | 267.5 | 171 | |
Selling General & Admin Expenses | 54.76 | 148.4 | 144.5 | 227.5 | 135.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.615) | (8.542) | (10.2) | (58.22) | (63.34) | |
Interest Income | 6.219 | 12.19 | 9.204 | 22.29 | 28.14 | |
Income Tax Expense | 1.853 | 0.292137 | 1.113 | (2.010727) | 15.95 | |
Net Income | ||||||
Net Income | (110.5) | (723.9) | (742) | (1,104.2) | (464.2) | |
Supplemental | ||||||
EBIT | (112.9) | (716.1) | (735.9) | (1,046.4) | (386.9) | |
EBITDA | (110.9) | (687.8) | (681) | (970) | (332.2) | |