

| 2021 | 2022 | 2023 | 2024 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0326 | 0.0341 | 0.0675 | 0.149264 | 0.680363 | 0.680363 | |
COGS | 0.360745 | 0.0712 | 0.287701 | 0.333553 | 0.964077 | 0.964077 | |
Gross Profit | (0.360745) | (0.0371) | (0.220159) | (0.184289) | (0.283714) | (0.283714) | |
Operating Expenses & Income | |||||||
Operating Income | (14.94) | (10.34) | (9.439721) | (6.845288) | (5.573767) | (5.573765) | |
Total Operating Expenses | 14.59 | 9.910323 | 7.512686 | 6.994552 | 6.25413 | 6.254128 | |
R&D Expenses | 0.804337 | 0.42542 | 0.515933 | 0.764902 | 0.192399 | 0.277838 | |
Selling General & Admin Expenses | 8.058213 | 6.145666 | 6.125808 | 4.281447 | 3.51083 | 3.51083 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.349375) | (0.390911) | (0.349475) | (0.180548) | (0.119248) | (0.119248) | |
Interest Income | 0.0159 | 0.198646 | 0.910697 | 0.547506 | 0.294194 | 0.294194 | |
Income Tax Expense | 0.462552 | 0.390911 | 0.349475 | - | - | - | |
Net Income | |||||||
Net Income | (20.72) | (10.54) | (8.330452) | (6.530597) | (5.62448) | (5.624481) | |
Supplemental | |||||||
EBIT | (14.56) | (9.748769) | (6.822149) | (6.350049) | (5.550041) | (5.550042) | |
EBITDA | (14.26) | (8.898043) | (5.481647) | (4.643541) | (3.802612) | (3.802613) | |