
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 55.29 | 31.53 | 32.71 | 29.05 | 8.26 | 7.532 | |
COGS | 8.966 | 3.034 | 1.599 | 0.911 | 1.285 | 1.415 | |
Gross Profit | 46.32 | 28.5 | 31.11 | 28.14 | 6.975 | 6.117 | |
Operating Expenses & Income | |||||||
Operating Income | (1,211.7) | (809) | (824.9) | (1,113.7) | (1,285.3) | (1,366.4) | |
Total Operating Expenses | 1,258.1 | 837.5 | 856 | 1,141.8 | 1,292.3 | 1,372.5 | |
R&D Expenses | 483 | 454.1 | 439.9 | 550.4 | 681.8 | 730.9 | |
Selling General & Admin Expenses | 775 | 383.4 | 416.1 | 591.4 | 610.5 | 642 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.041) | (27.97) | (34.78) | - | - | - | |
Interest Income | 0.369 | 32.18 | 146.4 | 258.4 | 178.1 | 166.7 | |
Income Tax Expense | 0.369 | 4.082 | 21.5 | 48.17 | 133.3 | 124.7 | |
Net Income | |||||||
Net Income | (845.3) | (1,009) | 4,348.9 | (172) | (299.8) | (266.2) | |
Supplemental | |||||||
EBIT | (916.7) | (857) | 4,602.6 | (681.6) | (264.6) | (289.9) | |
EBITDA | (910.8) | (838.2) | 4,624.7 | (667.5) | (261.2) | (281.3) | |