

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5.627 | 5.229 | 16.51 | 26.04 | 45.18 | 69.55 | |
COGS | 39.95 | 88.24 | 33.17 | 49.73 | 60.51 | 111.9 | |
Gross Profit | (34.32) | (83.01) | (16.66) | (23.69) | (15.33) | (42.34) | |
Operating Expenses & Income | |||||||
Operating Income | (44.7) | (100.8) | (38.01) | (54.54) | (33.48) | (89.93) | |
Total Operating Expenses | 21.26 | 17.82 | 21.35 | 30.86 | 18.15 | 47.59 | |
R&D Expenses | 1.383 | 1.059 | 2.6 | - | - | - | |
Selling General & Admin Expenses | 7.404 | 6.292 | 4.477 | 2.942 | - | 44.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.532) | (0.541) | (0.643) | (0.985) | (1.275344) | (2.35893) | |
Interest Income | 0.325 | 4.652 | 12.22 | 10.17 | - | - | |
Income Tax Expense | 0.031 | 0.032 | 0.167 | 0.152 | 0.163558 | 0.309582 | |
Net Income | |||||||
Net Income | (46.69) | (101.2) | (27.22) | (45.52) | (25.87) | (70.46) | |
Supplemental | |||||||
EBIT | (46.12) | (99.18) | (36.47) | (44.38) | (33.48) | (77.51) | |
EBITDA | (42.93) | (95.23) | (30.54) | (37) | (24.46) | (61.44) | |