

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 5.271 | 5.271 | 4.711 | - | - | |
COGS | 0.74 | 0.525 | 0.525 | 0.238 | 0.695642 | 1.526168 | |
Gross Profit | (0.74) | 4.746 | 4.746 | 4.473 | (0.695642) | 3.184832 | |
Operating Expenses & Income | |||||||
Operating Income | (13.3) | (11.92) | (11.92) | (15) | (18.04) | (32.38) | |
Total Operating Expenses | 13.3 | 16.67 | 16.67 | 19.47 | 17.34 | 36.19 | |
R&D Expenses | 9.477 | 11.64 | 11.64 | 14.69 | 12.46 | 26.69 | |
Selling General & Admin Expenses | 4.787 | 5.021 | 5.021 | 4.788 | - | 4.788 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.882) | (1.215) | (1.089) | (1.381) | (2.027922) | (3.335126) | |
Interest Income | 0.004 | 0.284 | 0.355 | 0.336 | - | - | |
Income Tax Expense | (1.703) | (2.368) | (2.368) | 3.031 | (2.407834) | 0.711387 | |
Net Income | |||||||
Net Income | (2.065) | (11.94) | (11.94) | (12.27) | (18.53) | (30.11) | |
Supplemental | |||||||
EBIT | (4.495) | (13.09) | (13.09) | (15) | (18.04) | (29.32) | |
EBITDA | (3.755) | (12.19) | (12.12) | (14.1) | (17.34) | (27.73) | |