

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.002719 | 0.0513 | 0.206575 | 0.159423 | 0.156407 | 0.15324 | |
COGS | 0.000789 | 0.000644 | (0.002371) | 0.002591 | - | 0.000458 | |
Gross Profit | 0.002719 | 0.0513 | 0.206575 | 0.159423 | 0.156407 | 0.106506 | |
Operating Expenses & Income | |||||||
Operating Income | 0.134157 | 0.274732 | (0.0353) | (0.0137) | 0.0426 | 0.0422 | |
Total Operating Expenses | 0.18017 | 0.179063 | 0.241862 | 0.173102 | 0.11385 | 0.0643 | |
R&D Expenses | 0 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 0.18017 | 0.114508 | 0.054 | 0.159811 | 0.109843 | 0.109843 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000789) | (0.000644) | (0.002371) | (0.002591) | (0.000458) | (0.000458) | |
Interest Income | 0.311608 | 0.402541 | 0.002371 | - | - | - | |
Income Tax Expense | 0.025 | 0.025 | (0.0462) | (0.002256) | 0.0333 | 0.0333 | |
Net Income | |||||||
Net Income | 0.0432 | 0.242451 | (0.0159) | (5.0343) | 0.00879 | 0.012 | |
Supplemental | |||||||
EBIT | 0.134157 | 0.274732 | (0.0353) | (5.033965) | 0.0426 | 0.0426 | |
EBITDA | 0.134157 | 0.274732 | (0.0183) | (3.477815) | 0.0426 | 0.0457 | |