

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21.41 | 37.01 | 28.25 | 19.65 | 13.75 | 13.75 | |
COGS | 15.75 | 34.69 | 22.49 | 14.16 | 12.41 | 12.41 | |
Gross Profit | 5.663775 | 2.321941 | 5.762484 | 5.489332 | 1.349055 | 1.349055 | |
Operating Expenses & Income | |||||||
Operating Income | (14.76) | (29.73) | (22.24) | (15.2) | (5.95593) | (5.95593) | |
Total Operating Expenses | 20.42 | 32.06 | 28 | 20.69 | 12.78 | 12.78 | |
R&D Expenses | 1.930784 | 2.290293 | 2.618746 | 1.339673 | 0.551447 | 0.551447 | |
Selling General & Admin Expenses | 12.78 | 20.45 | 18.25 | 12.38 | 8.424672 | 8.424672 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0286) | (0.0372) | (3.134253) | (3.815323) | (1.102352) | (3.022852) | |
Interest Income | 0.3102 | 0.131025 | 0.0982 | 0.0695 | - | 0.0958 | |
Income Tax Expense | (1.033216) | (12.77) | 0.000001 | (0.00001) | 0.715578 | 0.786341 | |
Net Income | |||||||
Net Income | 25.47 | (19.28) | (25.69) | (19.84) | (6.671508) | (6.671508) | |
Supplemental | |||||||
EBIT | 25.56 | (18.84) | (22.33) | (17.9) | - | (5.95593) | |
EBITDA | 26.38 | (16.66) | (20.11) | (15.88) | (5.95593) | (5.95593) | |