| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14.8 | 9.047 | 7.553 | 8.874 | 6.934 | |
COGS | 7.679 | 5.542 | 4.194 | 5.176 | 3.976 | |
Gross Profit | 7.122 | 3.505 | 3.359 | 3.698 | 2.958 | |
Operating Expenses & Income | ||||||
Operating Income | (2.218) | (2.679) | (1.358) | (1.514) | (1.02) | |
Total Operating Expenses | 9.34 | 6.184 | 4.717 | 5.212 | 3.978 | |
R&D Expenses | - | 0.229 | 0.217 | 0.306 | 0.302 | |
Selling General & Admin Expenses | 9.529 | 6.184 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.134) | (0.14) | (0.095) | (0.006) | (0.006) | |
Interest Income | 0.082 | 0.043 | - | - | - | |
Income Tax Expense | 0.411 | (0.298) | (0.064) | (0.063) | (0.005) | |
Net Income | ||||||
Net Income | (2.76) | (2.392) | (1.049) | (1.42) | 3.96 | |
Supplemental | ||||||
EBIT | (2.215) | (2.55) | (1.018) | (1.477) | (1.02) | |
EBITDA | (1.074) | (1.427) | 0.126 | (0.593) | (0.228) | |
