

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 4.575 | 2.447 | 2.655 | 3.502 | - | - | |
Gross Profit | (4.575) | (2.447) | (2.655) | (3.502) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (121.5) | (177.1) | (234.8) | (261.6) | (319.9) | (297.7) | |
Total Operating Expenses | 116.9 | 177.1 | 234.8 | 261.6 | 319.9 | 297.7 | |
R&D Expenses | 80.64 | 126.5 | 175 | 189.4 | 221.2 | 212.6 | |
Selling General & Admin Expenses | 38.77 | 50.55 | 59.81 | 72.18 | 98.73 | 85.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.223) | (4.16) | (6.66) | (7.893) | (8.859) | (9.463) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (3.17) | 0.288 | 0.408 | 0.468 | (0.551) | (0.847) | |
Net Income | |||||||
Net Income | (118) | (174.3) | (215.8) | (247.3) | (313.9) | (297) | |
Supplemental | |||||||
EBIT | (119) | (174.2) | (232.9) | (259.9) | (305.6) | (291.7) | |
EBITDA | (114.4) | (171.7) | (227.8) | (253.9) | (302.3) | (291.1) | |