

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.647 | 6.352 | 28.19 | 24.26 | 28.67 | 52.94 | |
COGS | 7.305241 | 3.446 | 20.16 | 17.15 | 29.42 | 46.59 | |
Gross Profit | 1.647 | 1.227 | 8.021 | 7.113 | (0.755939) | 6.35628 | |
Operating Expenses & Income | |||||||
Operating Income | (24) | (19.81) | (28.38) | (21.35) | (3.984409) | (25.33) | |
Total Operating Expenses | 25.64 | 18.07 | 36.4 | 28.46 | 3.22847 | 31.69 | |
R&D Expenses | 10.03 | 7.394 | 9.911 | 7.193 | - | 7.193 | |
Selling General & Admin Expenses | 15.33 | 13.75 | 16.02 | 12.99 | - | 12.99 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.382) | (1.565) | (0.786465) | (1.183339) | (2.205863) | |
Interest Income | 0.174 | 1.593 | 1.598 | - | - | - | |
Income Tax Expense | (0.503) | (0.77) | (1.354) | 4.708 | 7.544413 | 2.790561 | |
Net Income | |||||||
Net Income | (2.564) | (7.815) | (10.74) | (21.55) | 12.26 | (9.409727) | |
Supplemental | |||||||
EBIT | (13.77) | (12.26) | (15.68) | (14.15) | (3.984408) | (18.14) | |
EBITDA | (12.87) | (10.58) | (13.17) | (11.45) | (2.055116) | (13.9) | |