

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0322 | 0.112674 | 0.322359 | 3.67779 | - | - | |
COGS | 0.204067 | 0.357469 | 0.167366 | 0.277288 | 0.442814 | 0.843124 | |
Gross Profit | 0.0322 | (0.244795) | 0.322359 | 3.67779 | (0.442814) | 3.220756 | |
Operating Expenses & Income | |||||||
Operating Income | (1.520208) | (3.344739) | (4.424601) | (0.528573) | (6.178557) | (5.599984) | |
Total Operating Expenses | 1.552452 | 3.457413 | 4.74696 | 4.206363 | 5.735741 | 8.820738 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.674554 | 0.660699 | 0.469322 | 0.493333 | 2.912364 | 0.325633 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.0407 | 0.446092 | 0.611267 | 0.317368 | 0.322669 | - | |
Income Tax Expense | (0.000007) | (0.000004) | (3.796541) | - | 19.69 | 19.09 | |
Net Income | |||||||
Net Income | (7.724277) | (6.354541) | (7.705331) | (3.259277) | (15.73) | (16.55) | |
Supplemental | |||||||
EBIT | (3.023303) | (6.354541) | (7.705331) | (3.865306) | (6.178556) | (7.767185) | |
EBITDA | (2.829066) | (5.997072) | (7.46006) | (3.419677) | (5.735742) | (6.780446) | |