

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.14519 | 0.059 | 1.159 | 3.705 | 7.679 | 7.687 | |
COGS | 0.588 | 0.555 | 2.466 | 5.368 | 7.427 | 7.366 | |
Gross Profit | (0.588) | (0.555) | (1.307) | (1.663) | 0.252 | 0.321 | |
Operating Expenses & Income | |||||||
Operating Income | (40.71) | (52.06) | (63.01) | (44.54) | (29.04) | (28.04) | |
Total Operating Expenses | 40.71 | 51.5 | 61.7 | 42.87 | 29.3 | 28.36 | |
R&D Expenses | 11.8 | 16.81 | 24.36 | 16.86 | 10.24 | 9.114 | |
Selling General & Admin Expenses | 18.31 | 34.69 | 37.34 | 26.02 | 19.05 | 19.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.775) | (0.03) | (2.912) | (3.019) | (3.515) | (5.494) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.108) | (3.555) | (4.053) | - | (1.085) | 1.006 | |
Net Income | |||||||
Net Income | (43.18) | (55.82) | (60.24) | (46.63) | (33.25) | (33.49) | |
Supplemental | |||||||
EBIT | (43.28) | (59.37) | (61.38) | (45.46) | (34.33) | - | |
EBITDA | (42.7) | (58.2) | (59.03) | (41.89) | (31.23) | (31.09) | |