

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14.89 | 10.07 | 20.68 | 33.6 | 56.21 | 89.73 | |
COGS | 6.996631 | 7.574348 | 19.58 | 8.9 | 28.21 | 39.99 | |
Gross Profit | 7.896199 | 2.491561 | 1.10441 | 24.7 | 28.01 | 49.74 | |
Operating Expenses & Income | |||||||
Operating Income | (22.99) | (7.175697) | (1.606415) | (3.9) | (6.725439) | (7.211287) | |
Total Operating Expenses | 30.89 | 9.66726 | 2.710825 | 28.6 | 34.73 | 56.95 | |
R&D Expenses | 3.898123 | 2.391899 | 4.518042 | 16.2 | 5.822022 | 22.22 | |
Selling General & Admin Expenses | 2.9 | 7.8 | 7.7 | 7.5 | - | 7.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.199902) | (0.199324) | (0.702806) | (5.2) | (6.825819) | (12.01) | |
Interest Income | 0.2 | 0.2 | - | - | - | - | |
Income Tax Expense | 0.0999 | 0.896962 | (0.1) | 0.5 | (4.015188) | (3.515573) | |
Net Income | |||||||
Net Income | (23.79) | (9.467934) | (13.55) | (12.6) | (4.015188) | (16.58) | |
Supplemental | |||||||
EBIT | (22.79) | (8.47131) | (12.75) | (7.1) | (6.72544) | (9.701694) | |
EBITDA | (8.089032) | (3.07131) | 1.54908 | 11.1 | 8.331515 | 24.19 | |