
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4.2807 | 6.2282 | 4.0808 | 5.2137 | 3.594 | |
COGS | 0.4871 | 0.0045 | 1.0979 | 0.0385 | 3.142 | |
Gross Profit | 3.7936 | 6.2237 | 2.9829 | 5.1751 | 0.452 | |
Operating Expenses & Income | ||||||
Operating Income | 1.943 | 1.4958 | 0.1572 | (7.3062) | (21.33) | |
Total Operating Expenses | 1.8506 | 3.8045 | 2.8257 | 12.48 | 21.78 | |
R&D Expenses | 0.5385 | 0.5661 | 1.043299 | 0.8938 | 1.741 | |
Selling General & Admin Expenses | 0.7496 | 1.335 | 1.3031 | 1.4289 | 1.351 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0622) | (0.15) | (0.2734) | (0.2833) | - | |
Interest Income | 0.0622 | 0.15 | 0.2734 | 0.2833 | - | |
Income Tax Expense | 0.1185 | 0.0103 | (0.1061) | - | 0.025 | |
Net Income | ||||||
Net Income | 3.807 | 1.2715 | (0.4751) | (7.6635) | (21.7) | |
Supplemental | ||||||
EBIT | 1.943 | 1.4906 | (0.262) | (7.3631) | (21.33) | |
EBITDA | 1.9436 | 1.4958 | (0.0896) | (2.0442) | (7.4567) | |