
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.305377 | 0.419412 | 0.182535 | 0.94842 | 4.518498 | 4.648923 | |
COGS | 0.167193 | 0.293204 | 1.641703 | 3.42577 | 2.06706 | 1.992666 | |
Gross Profit | 0.138184 | 0.126208 | (1.459168) | (2.47735) | 2.451438 | 2.656257 | |
Operating Expenses & Income | |||||||
Operating Income | (4.828942) | (4.933602) | (9.507933) | (6.699646) | (15.79) | (15.73) | |
Total Operating Expenses | 4.967126 | 5.05981 | 8.048764 | 4.222296 | 18.24 | 18.39 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.889432 | 2.584709 | - | 5.759541 | 9.7805 | 8.737957 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.177273) | (0.169776) | (0.106014) | (0.333759) | (0.814727) | (0.721838) | |
Interest Income | 0.000147 | 0.000064 | - | - | - | - | |
Income Tax Expense | (0.0133) | (0.163726) | 0.306429 | (0.0543) | 0.126453 | 0.0757 | |
Net Income | |||||||
Net Income | (5.37937) | (5.453109) | (1.877584) | (26.02) | (17.59) | (17.32) | |
Supplemental | |||||||
EBIT | (5.214739) | (5.26783) | (9.507933) | (6.699646) | (16.78) | (16.56) | |
EBITDA | (5.063261) | (5.110028) | (9.074333) | (6.232955) | (16.23) | (15.96) | |