

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (0.0343) | 0.0305 | - | 0.624 | - | - | |
COGS | 2.098659 | 3.053485 | 0.63 | 0.672 | 1.116169 | 4.561319 | |
Gross Profit | (2.132988) | (3.022985) | (0.63) | (0.048) | (1.116169) | (3.937319) | |
Operating Expenses & Income | |||||||
Operating Income | (5.11802) | (7.54686) | (11.41) | (12.05) | (10.08) | (22.17) | |
Total Operating Expenses | 2.985037 | 4.52388 | 10.78 | 12.01 | 8.964604 | 18.23 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.025221 | 4.158676 | 4.003 | 6.311 | - | 6.024 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.009077) | (0.0856) | (0.191) | - | (1.640573) | (1.694161) | |
Interest Income | 0.002251 | 0.266244 | 0.778 | - | - | - | |
Income Tax Expense | 0.000004 | 0.000005 | (4.048) | - | - | - | |
Net Income | |||||||
Net Income | (5.03643) | (7.239883) | (15.2) | (11.91) | (9.839302) | (21.43) | |
Supplemental | |||||||
EBIT | (5.071631) | (7.563) | (15.01) | (12.84) | (10.08) | (21.93) | |
EBITDA | (4.965106) | (7.247467) | (14.28) | (11.78) | (8.964606) | (20.02) | |