

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42.33 | 66.49 | 60.82 | 66.43 | 42.13 | 42.13 | |
COGS | 35.03 | 50.6 | 43.59 | 44.69 | 29.41 | 29.41 | |
Gross Profit | 7.299 | 15.89 | 17.23 | 21.74 | 12.72 | 12.72 | |
Operating Expenses & Income | |||||||
Operating Income | (15.36) | (6.412) | (6.615) | (5.028) | (6.474) | (6.474) | |
Total Operating Expenses | 22.66 | 22.3 | 67.44 | 26.77 | 19.19 | 19.19 | |
R&D Expenses | 7.141 | 4.682 | 4.916 | 4.464 | 2.814 | 2.814 | |
Selling General & Admin Expenses | 15.52 | 17.62 | 18.93 | 22.3 | 16.38 | 16.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.252) | (1.339) | (1.718) | (1.646) | (0.853) | (1.221) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.252 | 1.347 | - | - | - | - | |
Net Income | |||||||
Net Income | (15.86) | (7.743) | (8.333) | (6.674) | (7.448) | (7.448) | |
Supplemental | |||||||
EBIT | (15.36) | (6.404) | (6.615) | (5.028) | (6.595) | (6.595) | |
EBITDA | (14.78) | (5.505) | (5.57) | (4.026) | (5.771) | (5.771) | |