| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4.328 | 9.853 | 10.69 | 10.16 | 7.605 | |
COGS | 5.19 | 11.52 | 10.9 | 12.87 | 2.13 | |
Gross Profit | (0.862) | (1.665) | (0.209) | (2.706) | 5.475 | |
Operating Expenses & Income | ||||||
Operating Income | (6.744) | (6.232) | (8.506) | (4.499) | (5.768) | |
Total Operating Expenses | 5.882 | 4.567 | 8.297 | 5.278 | 7.273 | |
R&D Expenses | 1.436 | 0.039 | 0.008 | 0.001 | 0.013 | |
Selling General & Admin Expenses | 1.814 | 3.753 | 0.181 | 5.208 | 0.376 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.06) | (0.162) | (0.335) | (0.635) | (1.1) | |
Interest Income | 0.006 | 0.037 | 0.2 | 0.2 | 0.001 | |
Income Tax Expense | 0.003 | (0.019) | (0.357) | (0.371) | (0.5) | |
Net Income | ||||||
Net Income | (6.269) | (5.69) | (8.981) | (3.58) | (8.228) | |
Supplemental | ||||||
EBIT | (6.827) | (6.395) | (8.507) | (3.989) | (5.768) | |
EBITDA | (6.124) | (5.234) | (7.141) | (2.448) | (3.968) | |
