
| 2021 | 2022 | 2023 | 2024 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4.999517 | 6.428963 | 4.620834 | 17.84 | 40.73 | 71.54 |
COGS | 3.929832 | 5.503448 | 5.455145 | 14.15 | 39.45 | 64.57 |
Gross Profit | 1.069685 | 0.925515 | (0.834311) | 3.681 | 1.274 | 6.974356 |
Operating Expenses & Income | ||||||
Operating Income | (4.87661) | (13) | (23.51) | (18.89) | (66.6) | (107.4) |
Total Operating Expenses | 9.876127 | 19.43 | 28.13 | 36.72 | 107.3 | 179 |
R&D Expenses | 0.516084 | 2.606141 | 5.860189 | 6.266 | 17.89 | 33.05 |
Selling General & Admin Expenses | 4.839869 | 9.967756 | 16.82 | 16.3 | 49.98 | 81.34 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.223767) | (0.147724) | (0.122004) | (0.0686) | - | - |
Interest Income | - | - | - | - | - | 1.925 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (13.24) | (11.69) | (28.11) | (24.05) | (72.08) | (97.48) |
Supplemental | ||||||
EBIT | - | (11.54) | (23.51) | (18.89) | (66.6) | - |
EBITDA | - | (11.28) | (22.54) | (17.46) | (64.33) | (104) |