

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 0.744766 | |
COGS | 0.433132 | 0.51981 | 0.003819 | 0.003877 | 0.009129 | 0.26646 | |
Gross Profit | (0.433132) | (0.51981) | (0.003819) | (0.003877) | (0.009129) | 0.478306 | |
Operating Expenses & Income | |||||||
Operating Income | (6.639922) | (8.487224) | (11.23) | (11.35) | (17.6) | (25.83) | |
Total Operating Expenses | 6.955894 | 9.112071 | 11.23 | 11.35 | 17.6 | 26.58 | |
R&D Expenses | 0.005 | 0.0173 | - | - | - | - | |
Selling General & Admin Expenses | 4.28274 | 7.839293 | 6.207587 | 3.338682 | 6.843032 | 10.95 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.135835) | (0.277441) | (0.140882) | (0.861123) | (1.823393) | (2.259766) | |
Interest Income | - | - | 0.637812 | 0.513693 | 0.670855 | 0.680483 | |
Income Tax Expense | 1.018675 | 0.382478 | - | - | - | - | |
Net Income | |||||||
Net Income | (9.864665) | (8.857942) | 13.18 | (11.45) | (19.72) | (28.65) | |
Supplemental | |||||||
EBIT | (7.073054) | (9.007034) | 13.32 | (10.58) | (17.9) | (26.39) | |
EBITDA | (6.639922) | (8.487224) | 13.32 | (10.58) | (17.89) | (26.18) | |