

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3.692861 | 9.944 | 9.16 | 25.54 | 24.28 | 47.3 | |
COGS | - | - | (0.128) | - | - | - | |
Gross Profit | 3.692861 | 9.944 | 9.16 | 25.54 | 24.28 | - | |
Operating Expenses & Income | |||||||
Operating Income | (21.5) | (24.02) | (20.98) | (10.84) | (25.15) | (35.99) | |
Total Operating Expenses | 25.19 | 33.99 | 30.14 | 36.38 | 45.19 | 80.58 | |
R&D Expenses | 21.31 | 27.93 | 21.08 | 24.31 | 26.64 | 50.18 | |
Selling General & Admin Expenses | 5.610621 | 7.128 | 9.153 | 0.529 | 14.32 | 19.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.664948) | (3.932) | (4.617) | (5.088) | (6.606991) | (11.15) | |
Interest Income | 0.0244 | 0.001 | 0.009 | - | 0.003 | - | |
Income Tax Expense | (4.243194) | (4.081628) | 0.088 | 0.16 | 0.069 | (4.630078) | |
Net Income | |||||||
Net Income | (22.4) | (32.01) | (25.04) | (18.44) | (31.41) | (49.84) | |
Supplemental | |||||||
EBIT | (20.73) | (28.08) | (20.33) | (13.19) | (20.74) | (38.46) | |
EBITDA | (19.36) | (26.41) | (18.61) | (11.2) | (18.92) | (34.58) | |