

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.21 | 7.501 | 5.902 | 17.2 | 120.8 | 120.3 | |
COGS | 63.57 | 54.92 | 41.07 | 5.13 | 19.21 | 19.21 | |
Gross Profit | (53.36) | (47.42) | (35.17) | 12.07 | 101.6 | 96.22 | |
Operating Expenses & Income | |||||||
Operating Income | (80.57) | (69.29) | (84.15) | (62.44) | (51.5) | (51.5) | |
Total Operating Expenses | 90.78 | 76.79 | 48.98 | 74.51 | 153.1 | 154.9 | |
R&D Expenses | 32.81 | 27.19 | 25.35 | 34.81 | 97.94 | 97.51 | |
Selling General & Admin Expenses | 27.21 | 25.37 | 11.84 | 23.21 | 57.35 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.29) | (19.44) | (20.66) | (22.93) | (23.95) | (11.29) | |
Interest Income | 0.003 | 0.831 | 1.824 | 3.554 | 3.914 | - | |
Income Tax Expense | (0.239) | (0.212) | (0.191) | 0.33 | 0.615738 | 0.615738 | |
Net Income | |||||||
Net Income | (91.35) | (81.89) | (87.96) | (102.1) | (57.76) | (57.5) | |
Supplemental | |||||||
EBIT | (80.95) | (62.66) | (57.97) | (80.06) | (51.5) | (51.25) | |
EBITDA | (76.57) | (58.55) | (56.08) | (73.66) | (42.88) | (45.01) | |