

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.752 | 0.718298 | 1.02 | 2.085176 | 2.773312 | 2.574702 | |
COGS | 0.407119 | 0.345894 | 0.457015 | 0.905117 | 1.410205 | 2.34441 | |
Gross Profit | 1.345 | 0.372404 | 0.563409 | 1.180059 | 1.363107 | 0.230293 | |
Operating Expenses & Income | |||||||
Operating Income | (4.435) | (3.808) | (3.739) | 5.404265 | (1.657772) | (1.776375) | |
Total Operating Expenses | 5.78 | 4.181 | 4.302 | (4.224206) | 3.020879 | 2.006667 | |
R&D Expenses | 0.35929 | 0.0929 | 0.427798 | 0.148247 | 0.0332 | 0.0479 | |
Selling General & Admin Expenses | 4.225 | 2.883 | 2.357 | 4.242314 | 0.828577 | 2.211591 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.133481) | (0.26464) | (0.661454) | (1.232406) | (1.218337) | (1.27442) | |
Interest Income | 0.000363 | - | - | - | - | - | |
Income Tax Expense | 0.141937 | 0.26464 | - | - | - | - | |
Net Income | |||||||
Net Income | (8.487) | (3.81) | (4.306) | (5.404265) | (3.389667) | (3.168683) | |
Supplemental | |||||||
EBIT | (8.353807) | (3.545444) | (3.64531) | (4.171859) | (2.171214) | (1.894239) | |
EBITDA | (7.588) | (2.918) | (3.025) | (3.931105) | (1.657772) | (1.394278) | |