
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.085 | - | - | 1.42122 | 3.019052 | |
COGS | 36.92 | - | 0.0836 | 0.31507 | 2.11277 | - | |
Gross Profit | (36.92) | 0.085 | (0.0836) | (0.31507) | (0.69155) | 0.77145 | |
Operating Expenses & Income | |||||||
Operating Income | (0.65877) | (0.464022) | (0.58372) | (2.48496) | (2.044852) | (0.473965) | |
Total Operating Expenses | 0.65877 | 0.549022 | 0.500128 | 2.16989 | 1.353302 | 3.358185 | |
R&D Expenses | 0.008 | 0.008349 | - | 0.0156 | 0.006126 | - | |
Selling General & Admin Expenses | 0.63624 | 0.531759 | 0.374407 | 1.836452 | 0.75484 | 0.995744 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.774797) | (0.477103) | (0.128265) | (0.0706) | (0.700972) | (0.517163) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.410797 | (476.6) | - | - | - | - | |
Net Income | |||||||
Net Income | (3.480364) | (0.941125) | (0.711986) | (3.376999) | (2.882376) | (1.522586) | |
Supplemental | |||||||
EBIT | (1.29477) | (0.464022) | (0.58372) | (2.48496) | (2.046676) | (1.015481) | |
EBITDA | (1.28024) | (0.455108) | (0.566498) | (2.481524) | (2.044852) | (1.003974) | |