

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 76,812.9 | 212,639 | 896.4 | 2,655.6 | 407,616.6 | 213,982.2 | |
COGS | 76,834.6 | 230,056.8 | 1,144.1 | 2,512.8 | 328,989.4 | 152,145.2 | |
Gross Profit | (21.77) | (17,417.8) | (247.7) | 142.8 | 78,627.2 | 61,837 | |
Operating Expenses & Income | |||||||
Operating Income | (182,291.2) | (286,566.8) | (2,071.2) | (2,293.2) | (288,670.4) | (77,854.1) | |
Total Operating Expenses | 182,269.4 | 269,149 | 1,823.5 | 2,436 | 367,297.7 | 139,691.1 | |
R&D Expenses | 92,663.3 | 151,984.3 | 759.3 | 1,498.4 | 1,319.3 | 1,283.9 | |
Selling General & Admin Expenses | 225,925.7 | 88.17 | 86.32 | 91.98 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (293.1) | (128.2) | (25.42) | (18,244.2) | (1,382.3) | |
Interest Income | 3.611 | 0.718 | 0.337 | 0.493 | 3.212 | - | |
Income Tax Expense | 585.2 | 1,312.5 | 11.65 | (8.878) | 630.1 | 237.5 | |
Net Income | |||||||
Net Income | (187,944.2) | (337,039.9) | (2,543.2) | (2,371.4) | (213,936.7) | (59,436.7) | |
Supplemental | |||||||
EBIT | (182,291.2) | (286,566.8) | (2,071.2) | (2,293.2) | (288,670.4) | (77,854.1) | |
EBITDA | (182,190.8) | (277,025.6) | (1,952.8) | (2,152.3) | (277,306) | (75,629.5) | |