
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.13 | 97.26 | 43.9 | 35.67 | 32.67 | 66.41 | |
COGS | 3.917 | 70.17 | 19.43 | 19.75 | 18.92 | 34.71 | |
Gross Profit | 7.214 | 23.5 | 24.47 | 15.91 | 13.75 | 30.06 | |
Operating Expenses & Income | |||||||
Operating Income | (28.42) | 68.53 | 11.9 | (2.993) | (23.94) | (37.86) | |
Total Operating Expenses | 35.63 | 26.11 | 32 | 2.0213 | 37.69 | 54.36 | |
R&D Expenses | 0.000011 | 0 | 0.093 | - | 5.582 | - | |
Selling General & Admin Expenses | 30.68 | 26.1 | 26.5 | - | 31.25 | 13.34 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.472) | (9.429) | (10.1) | - | (6.971241) | (11.41) | |
Interest Income | 2.184 | 0.966 | 0.382 | - | - | - | |
Income Tax Expense | 1.441 | (3.168) | 6.219 | 39.82 | (134.5) | (95.63) | |
Net Income | |||||||
Net Income | (162.9) | (43.67) | (50.61) | 9.046 | (475.8) | (470.1) | |
Supplemental | |||||||
EBIT | (156) | (37.41) | (7.413) | (2.993) | (606.2) | (632.4) | |
EBITDA | (153.4) | (35.03) | (5.002) | (0.00092) | (603.3) | (626.5) | |