
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.045 | 3.384 | 7.29 | 8.619 | 13.38 | 13.38 | |
COGS | (2.621) | (1.233) | 0.413 | 0.535 | 83.43 | 61.92 | |
Gross Profit | 4.666 | 4.617 | 6.877 | 8.084 | (70.05) | (48.54) | |
Operating Expenses & Income | |||||||
Operating Income | (60.1) | (110.5) | (126.8) | (85.84) | (70.05) | (70.23) | |
Total Operating Expenses | 65.97 | 115.5 | 133.7 | 93.92 | 83.5 | 83.71 | |
R&D Expenses | 13 | 5.35 | 5.088 | - | - | - | |
Selling General & Admin Expenses | 42.06 | 67.45 | 86 | 57.3 | - | 35.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.078) | (0.281) | (0.289) | (0.917) | (0.396) | (0.396) | |
Interest Income | 0.109 | 0.222 | 1.159 | 0.774 | 1.007 | 0.97 | |
Income Tax Expense | 0.012 | (0.187) | 0.687 | 1.641 | 0.352 | 0.353 | |
Net Income | |||||||
Net Income | (60) | (110.5) | (124.8) | (87.62) | (69.86) | (69.86) | |
Supplemental | |||||||
EBIT | (59.91) | (110.4) | (128.9) | (85.07) | (70.05) | (69.75) | |
EBITDA | (53.47) | (106) | (119.5) | (76.22) | (61.75) | (61.45) | |