

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.759 | 2.732 | 5.525 | 5.861 | 4.076 | 4.597 | |
COGS | 1.86 | 2.496 | 2.699 | 4.201 | 12.21 | 15.54 | |
Gross Profit | (0.101) | 0.236 | 2.826 | 1.66 | (8.135) | (10.94) | |
Operating Expenses & Income | |||||||
Operating Income | (21.55) | (29.22) | (29.33) | (21.69) | (39.81) | (48.95) | |
Total Operating Expenses | 21.45 | 29.45 | 32.16 | 23.35 | 31.68 | 38.01 | |
R&D Expenses | 9.606 | - | - | - | - | 2.195 | |
Selling General & Admin Expenses | 11.91 | 29.45 | - | - | - | 0.964 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.124) | (2.612) | - | - | (2.778) | (2.841) | |
Interest Income | 0.124 | 0.902 | 0.8 | 0.047 | - | - | |
Income Tax Expense | (1.823) | (0.278) | (1.254) | (1.034) | - | - | |
Net Income | |||||||
Net Income | (18.87) | (26.33) | (27.48) | (21.51) | (43.68) | (47.97) | |
Supplemental | |||||||
EBIT | (21.61) | (28.1) | (29.4) | (21.69) | (39.81) | (48.95) | |
EBITDA | (21.1) | (27.47) | (28.24) | (19.93) | (37.84) | (48.82) | |