

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,966 | 45,100 | 44,347.4 | 31,047 | 3,630 | 4,260 | |
COGS | 25,265 | 35,187 | 38,506.2 | 29,959 | 7,031 | 7,117 | |
Gross Profit | 4,701 | 9,913 | 5,841.2 | 1,088 | (3,401) | (2,857) | |
Operating Expenses & Income | |||||||
Operating Income | 1,898 | 7,829 | 3,567.7 | (1,008) | (4,920) | (3,790) | |
Total Operating Expenses | 2,802 | 2,084 | 2,273.5 | 2,096 | 1,519 | 933 | |
R&D Expenses | 561 | 1,092 | 923.1 | 943 | 669 | - | |
Selling General & Admin Expenses | 183 | 153 | 171.7 | 145 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,472) | (358) | (458.8) | (367) | (238) | (245) | |
Interest Income | 10 | 205 | 613 | 92 | 5 | - | |
Income Tax Expense | 216 | 736 | 87.69 | 25 | 5 | 3 | |
Net Income | |||||||
Net Income | (2,943) | 4,413 | 866.8 | (3,713) | (12,465) | (11,650) | |
Supplemental | |||||||
EBIT | (1,468) | 8,652 | 3,568.6 | (2,873) | (4,920) | (5,431) | |
EBITDA | 4,187 | 15,746 | 10,604.3 | 2,245 | (3,387) | (3,942.5) | |