

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.754835 | 5.658559 | 2.069487 | 5.757266 | 34.46 | 40.27 | |
COGS | 10.29 | 5.941356 | 3.652198 | 3.438584 | 93.81 | 97.63 | |
Gross Profit | (7.537672) | (4.568896) | (1.582711) | 2.318682 | (59.35) | (57.36) | |
Operating Expenses & Income | |||||||
Operating Income | (22.45) | (20.42) | (15.46) | (86.34) | (69.21) | (150) | |
Total Operating Expenses | 14.91 | 14.62 | 14.15 | 88.66 | 9.863988 | 92.68 | |
R&D Expenses | 10.29 | 8.591247 | 1.812938 | 0.14395 | - | 0.14395 | |
Selling General & Admin Expenses | 3.555776 | 4.557646 | 6.648015 | 33.03 | 78.27 | 9.094522 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0374) | (0.122604) | (0.0107) | (1.97064) | (2.833209) | (7.494077) | |
Interest Income | 0.0374 | 0.0989 | 0.0757 | 1.876845 | 1.109672 | - | |
Income Tax Expense | 2.807811 | (5.504158) | (1.467667) | - | - | - | |
Net Income | |||||||
Net Income | (13.17) | (13.73) | (13.87) | (86.4) | (69.67) | (156.1) | |
Supplemental | |||||||
EBIT | (13.13) | (13.61) | (13.86) | (84.43) | (66.93) | - | |
EBITDA | (12.99) | (13.44) | (13.79) | (82.03) | (69.21) | (148.6) | |