
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 79.67 | 69.41 | 22.07 | 2.330557 | 5.169784 | 5.169784 | |
COGS | 79.2 | 68.89 | 21.25 | 0.660732 | 5.161042 | 5.161042 | |
Gross Profit | 0.476188 | 0.523284 | 0.816062 | 1.669825 | 0.008742 | 0.008742 | |
Operating Expenses & Income | |||||||
Operating Income | (10.18) | (10.24) | (6.062982) | (22.03) | (13.38) | (13.38) | |
Total Operating Expenses | 10.65 | 10.76 | 6.879044 | 23.7 | 13.39 | 13.39 | |
R&D Expenses | 0.266716 | 0.549065 | 0.513524 | 0.2159 | 1.64623 | 1.64623 | |
Selling General & Admin Expenses | 4.103805 | 5.489362 | 4.604599 | 3.630621 | 5.19925 | 11.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.60847) | (1.385292) | (0.433204) | (0.004999) | (0.000888) | (0.002374) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.0156 | 0.0976 | 0.0397 | 0.349487 | 0.2 | 0.528656 | |
Net Income | |||||||
Net Income | (11.75) | (11.73) | (6.586623) | (23.38) | (11.09) | (11.09) | |
Supplemental | |||||||
EBIT | (10.12) | (10.24) | (6.113699) | (5.241153) | (13.38) | (10.89) | |
EBITDA | (10.06) | (10.1) | (5.348322) | (4.367499) | (13.24) | (10.73) | |