

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5.277027 | 7.331902 | 9.931504 | 5.4896 | - | - | |
COGS | 0.58085 | 0.608412 | 0.277859 | 0.27763 | 0.418684 | 0.688643 | |
Gross Profit | 4.696177 | 6.72349 | 9.931504 | 5.4896 | (0.418684) | 4.945399 | |
Operating Expenses & Income | |||||||
Operating Income | (13.24) | (15.87) | (12.84) | (14.93) | (28.07) | (43.02) | |
Total Operating Expenses | 18.52 | 23.2 | 22.77 | 20.42 | 27.66 | 48.09 | |
R&D Expenses | 11.91 | 13.35 | 15.54 | 12.3 | 19 | 21.2 | |
Selling General & Admin Expenses | 1.971422 | 2.69049 | 1.732305 | 2.026706 | 8.666959 | 2.026706 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0268) | (0.0249) | (0.0243) | (0.0489) | (0.465292) | (0.496797) | |
Interest Income | 0.0595 | 0.549981 | 0.291021 | 0.685253 | 0.499858 | - | |
Income Tax Expense | (5.277027) | (7.331902) | (9.931504) | - | (12.66) | (12.66) | |
Net Income | |||||||
Net Income | (13.77) | (16.13) | (13.04) | (14.73) | (15.36) | (30.1) | |
Supplemental | |||||||
EBIT | (19.02) | (23.44) | (13.26) | (15.35) | (28.07) | (43.44) | |
EBITDA | (18.44) | (22.83) | (12.85) | (14.91) | (27.66) | (42.6) | |