
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1.073885 | 22.41 | 26.55 | 35.85 | 47.99 | |
COGS | 0.265043 | 5.884 | 6.221 | 10.27 | 43.4 | |
Gross Profit | 0.808842 | 16.52 | 20.33 | 25.59 | 4.594933 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0958) | (0.873) | 2.981 | 4.441 | 4.117676 | |
Total Operating Expenses | 0.900319 | 17.4 | 16.6 | 21.14 | 0.477257 | |
R&D Expenses | - | 0.422876 | 0.621557 | - | - | |
Selling General & Admin Expenses | - | 2.187 | 2.827 | 0.002185 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.108292) | (2.475) | (4.165) | (4.308) | (4.66765) | |
Interest Income | 0.002679 | 0.221534 | 0.175884 | 0.004682 | - | |
Income Tax Expense | 0.0323 | 1.207 | 2.188 | (0.149) | 1.123578 | |
Net Income | ||||||
Net Income | 0.0815 | 0.957591 | 6.414 | 0.397466 | 1.070038 | |
Supplemental | ||||||
EBIT | 0.219448 | 4.734 | 12.62 | 4.555 | 4.117676 | |
EBITDA | 0.258136 | 8.333 | 17.15 | 9.775 | 11.57 | |