
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.10776 | 0.0507 | 0.441059 | 1.286305 | 1.286305 | |
COGS | - | 0.0556 | 0.0976 | 0.185826 | 0.735302 | 0.735302 | |
Gross Profit | - | 0.10776 | 0.0507 | 0.255233 | 0.551003 | 0.551003 | |
Operating Expenses & Income | |||||||
Operating Income | (0.012) | (4.296058) | (7.024) | (2.699523) | (2.543947) | (2.543947) | |
Total Operating Expenses | 0.012 | 4.403818 | 7.075 | 2.954756 | 3.09495 | 3.09495 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.012 | 4.312499 | 7.038 | 2.951243 | 2.96848 | 2.96848 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.002488) | - | (0.0476) | (0.0486) | (0.0851) | (0.0851) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.002488 | (0.112279) | (0.112279) | - | - | - | |
Net Income | |||||||
Net Income | (0.017) | (4.295446) | (7.093) | (2.724941) | (2.586639) | (2.586639) | |
Supplemental | |||||||
EBIT | (0.012) | (4.295448) | (7.045551) | (2.676383) | (2.543947) | (2.543947) | |
EBITDA | (0.012) | (4.239832) | (6.948) | (2.490557) | (2.307979) | (2.307979) | |