

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3.903401 | 0.006538 | 4.468676 | 1.443416 | - | - | |
COGS | 0.511578 | 0.529162 | 0.439222 | 0.513271 | 0.762944 | 1.165239 | |
Gross Profit | 3.391823 | (0.522624) | 4.468676 | 1.443416 | (0.762944) | 0.705678 | |
Operating Expenses & Income | |||||||
Operating Income | (24.19) | (20.91) | (29.27) | (25.38) | (40.5) | (64.56) | |
Total Operating Expenses | 27.59 | 21.93 | 33.74 | 26.82 | 39.74 | 65.26 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.789334 | 5.443688 | 5.3313 | 4.77797 | - | 4.77797 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.163017) | (1.496585) | (2.230211) | (0.881865) | (0.542926) | (1.933576) | |
Interest Income | 0.007182 | 0.297985 | 0.735855 | - | - | - | |
Income Tax Expense | 5.384282 | (0.349343) | (0.884369) | - | - | - | |
Net Income | |||||||
Net Income | (24.36) | (22.29) | (31.59) | (27.37) | (39.27) | (65.36) | |
Supplemental | |||||||
EBIT | (24.6) | (22.2) | (30.15) | (26.51) | (40.5) | (65.69) | |
EBITDA | (17.12) | (21.68) | (29.51) | (25.69) | (39.74) | (64.25) | |