

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0458 | (0.0498) | 0.0457 | - | 0.94823 | - | |
COGS | 1.326611 | 3.042426 | 4.580227 | 0.63 | 1.021171 | 4.650787 | |
Gross Profit | (1.280833) | (3.092193) | (4.534477) | (0.63) | (0.0729) | (4.026787) | |
Operating Expenses & Income | |||||||
Operating Income | (3.487876) | (7.419594) | (11.32) | (11.41) | (18.32) | (23.06) | |
Total Operating Expenses | 2.207045 | 4.327408 | 6.78582 | 10.78 | 18.24 | 19.03 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.31329 | 2.935963 | 6.238014 | 4.003 | 9.590196 | 7.573 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0301) | (0.0132) | (0.128347) | (0.191) | - | (0.751746) | |
Interest Income | 0.0313 | 0.003263 | 0.399366 | 0.778 | - | - | |
Income Tax Expense | (0.000005) | 0.000006 | 0.000007 | (4.048) | - | (1.8965) | |
Net Income | |||||||
Net Income | (4.188193) | (7.301313) | (10.86) | (15.2) | (18.1) | (24.94) | |
Supplemental | |||||||
EBIT | (4.252431) | (7.352343) | (11.34) | (15.01) | (19.52) | (26.2) | |
EBITDA | (3.310904) | (7.063415) | (10.83) | (14.26) | (17.9) | (24.33) | |