

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.122808 | 1.768374 | 3.485147 | 4.785711 | 0.533448 | 0.179699 | |
COGS | 0.0923 | 1.311581 | 2.281751 | 2.905424 | 0.297313 | 0.243566 | |
Gross Profit | 0.0305 | 0.456793 | 1.203396 | 1.880287 | 0.236135 | (0.0639) | |
Operating Expenses & Income | |||||||
Operating Income | (1.745008) | (0.809859) | (0.687245) | 0.18207 | (1.366419) | (1.509067) | |
Total Operating Expenses | 1.769304 | 1.269317 | 1.890641 | 1.751286 | 1.602555 | 1.445736 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.7062 | 1.005632 | 1.842714 | 1.748149 | 1.320236 | 1.172125 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0384) | (0.008369) | (0.002724) | (0.00719) | (0.00902) | (0.007595) | |
Interest Income | 0.000581 | 0.008086 | 0.004675 | 0.001235 | 0.0121 | 0.008568 | |
Income Tax Expense | 0.0384 | 0.008369 | 0.000003 | - | - | - | |
Net Income | |||||||
Net Income | (1.74657) | (0.826597) | (0.701215) | (0.668977) | (1.857231) | (2.531036) | |
Supplemental | |||||||
EBIT | (1.745008) | (0.818228) | (0.701215) | 0.178933 | (1.366418) | (1.5096) | |
EBITDA | (1.727024) | (0.635181) | (0.281148) | 0.629129 | (1.226918) | (1.444542) | |