
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.926099 | 0.538419 | 0.256755 | 0.423692 | 0.423692 | |
COGS | - | - | 0.37541 | 0.144531 | 0.213789 | 0.213789 | |
Gross Profit | - | 0.926099 | 0.163009 | 0.112224 | 0.209903 | 0.209903 | |
Operating Expenses & Income | |||||||
Operating Income | (0.0847) | (1.639926) | (1.038967) | (1.37352) | (1.0927) | (1.0927) | |
Total Operating Expenses | 0.0847 | 2.566025 | 1.201976 | 1.485744 | 1.302603 | 1.302603 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 1.266573 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0256) | (0.0659) | (0.465062) | (0.489086) | (0.899751) | (0.899751) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.111221) | (0.902802) | (1.504029) | (1.862606) | 4.010067 | 4.010067 | |
Supplemental | |||||||
EBIT | (0.313175) | (1.639926) | (1.038967) | (1.37352) | (1.0927) | - | |
EBITDA | (0.0847) | (1.639926) | (1.024233) | (1.339341) | (1.063718) | (1.063718) | |