

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.084 | 1.919 | 4.191 | 6.031 | 6.501 | 7.041 | |
COGS | 0.005 | 0.005 | 0.848 | - | 0.464 | - | |
Gross Profit | 1.079 | 1.919 | 4.191 | 6.031 | 6.037 | 7.041 | |
Operating Expenses & Income | |||||||
Operating Income | (36.85) | (16.46) | (10.12) | (11.71) | (41.63) | 71.2 | |
Total Operating Expenses | 37.93 | 18.38 | 14.31 | 17.75 | 47.67 | (64.16) | |
R&D Expenses | 3.593 | 4.439 | 5.697 | 5.735 | 4.703 | 4.803 | |
Selling General & Admin Expenses | 39.52 | 45.18 | 44.42 | 42.67 | 36.06 | 35.24 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.056) | (78.18) | - | - | - | - | |
Interest Income | 0.056 | 1.14 | 2.374 | 2.159 | 1.633 | 2.036 | |
Income Tax Expense | 0.983 | 1.262 | 1.613 | 1.892 | 5.071 | 7.702 | |
Net Income | |||||||
Net Income | (37.52) | (16.32) | (9.128) | (11.37) | 90.64 | 65.69 | |
Supplemental | |||||||
EBIT | (47.95) | (54.85) | (52.47) | (49.03) | (41.63) | 1.523 | |
EBITDA | (46.5) | (53.43) | (51.62) | (48.48) | (41.16) | 1.964 | |