

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.09 | 9.944 | 9.16 | 25.54 | 19.52 | 45.06 | |
COGS | (4.248) | (3.766) | 2.785 | 1.154 | - | - | |
Gross Profit | 4.09 | 9.944 | 9.16 | 25.54 | 19.52 | - | |
Operating Expenses & Income | |||||||
Operating Income | (23.81) | (24.02) | (20.98) | (10.84) | (25.5) | (36.34) | |
Total Operating Expenses | 27.9 | 33.99 | 30.14 | 36.38 | 45.02 | 82.68 | |
R&D Expenses | 23.61 | 27.93 | 21.08 | 24.31 | 26.54 | 50.86 | |
Selling General & Admin Expenses | 6.214 | 7.128 | 9.153 | 13.84 | 14.32 | 26.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.844) | (3.932) | (4.617) | (5.088) | (6.582) | (10.92) | |
Interest Income | 0.945 | 0.001 | 0.009 | 7.438 | 0.003 | 16.79 | |
Income Tax Expense | (4.247) | (3.766) | 0.088 | 0.16 | (4.828) | (4.668) | |
Net Income | |||||||
Net Income | (24.81) | (32.01) | (25.04) | (18.44) | (31.29) | (49.73) | |
Supplemental | |||||||
EBIT | (22.96) | (28.08) | (20.33) | (13.19) | (25.5) | (45.31) | |
EBITDA | (21.45) | (26.41) | (18.61) | (11.2) | (23.67) | (41.49) | |