

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.318569 | 0.865545 | 0.0779 | 18.27 | 0.480863 | 8.623489 | |
Gross Profit | (0.318569) | (0.865545) | (0.0779) | (18.27) | (0.480863) | (8.623489) | |
Operating Expenses & Income | |||||||
Operating Income | (31.4) | (134.6) | (0.0837) | (24.83) | (57.17) | (86.42) | |
Total Operating Expenses | 35.4 | 148.6 | 0.005751 | 6.554981 | 56.69 | 63.26 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.226109 | 6.20584 | 5.877321 | 6.554981 | 16.86 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0198) | (0.0523) | (0.107775) | (0.0135) | (0.0742) | (0.165003) | |
Interest Income | 0.130394 | 4.796461 | 5.333417 | 1.251767 | 16.45 | - | |
Income Tax Expense | (0.0141) | (0.052) | (0.0507) | - | (0.0564) | (0.0564) | |
Net Income | |||||||
Net Income | (35.56) | (144.6) | (0.100974) | (19.24) | (41.03) | (60.28) | |
Supplemental | |||||||
EBIT | (35.55) | (144.6) | (100.9) | (20.39) | (57.17) | (77.57) | |
EBITDA | (35.23) | (143.7) | (92.51) | (19.67) | (56.69) | (76.4) | |