

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 48.93 | 13.32 | 23.33 | 69.22 | 111.9 | 181.1 | |
COGS | 12.19 | 6.717 | 29.46 | 7.646 | 15.45 | 21.84 | |
Gross Profit | 36.74 | 7.93 | (6.13) | 58.77 | 96.45 | 156.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,157.6 | (85.81) | (55.02) | (36.12) | (20.28) | (55.15) | |
Total Operating Expenses | (3,493.7) | 93.56 | 48.9 | 100.3 | 116.7 | 217 | |
R&D Expenses | 0.000057 | 0.000007 | - | - | - | - | |
Selling General & Admin Expenses | 18.23 | 16.99 | 22.71 | 20.02 | 29.29 | 70.45 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (379.7) | (4.095) | (7.916) | (5.964) | (1.501) | (7.224) | |
Interest Income | 379.7 | 4.095 | 1.511 | 5.964 | 0.3 | 7.209 | |
Income Tax Expense | 7.088 | 0.005 | (0.02) | - | - | - | |
Net Income | |||||||
Net Income | 2,769.7 | (89.92) | (62.92) | (51.83) | (22.19) | (72.64) | |
Supplemental | |||||||
EBIT | (48.38) | (85.81) | (55.02) | (36.12) | (19.68) | (56.32) | |
EBITDA | (44.05) | (79.1) | (50.58) | (30.11) | (12.59) | (43.22) | |