

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0484 | 0.120253 | 0.240378 | 0.275647 | - | - | |
COGS | 0.142053 | 0.302653 | 0.0826 | 0.0942 | 0.299202 | 0.387874 | |
Gross Profit | (0.142053) | 0.120253 | 0.240378 | 0.18145 | (0.299202) | (0.299202) | |
Operating Expenses & Income | |||||||
Operating Income | (12.46) | (3.205465) | (1.103739) | (1.892956) | (3.435591) | (5.067718) | |
Total Operating Expenses | 12.46 | 3.325719 | 1.344117 | 1.892956 | 3.136387 | 5.029343 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.64763 | 1.667763 | 1.062519 | 0.710475 | 1.478372 | 1.23927 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.0203) | (0.004757) | (0.006642) | (0.006328) | (0.013) | |
Interest Income | 0.001763 | 0.00016 | 0.007639 | - | 0.0308 | - | |
Income Tax Expense | (0.143816) | 0.000001 | (0.212147) | - | - | - | |
Net Income | |||||||
Net Income | (10.92) | (25.39) | (16.59) | (6.329313) | (9.126888) | (15.15) | |
Supplemental | |||||||
EBIT | (12.46) | (25.36) | (1.315886) | (6.154501) | (3.435591) | (9.329262) | |
EBITDA | (12.46) | (25.06) | (1.194845) | (1.815278) | (3.136389) | (5.083808) | |