
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.111218 | 0.11766 | 0.560623 | 1.888145 | 2.264409 | |
COGS | 0.007413 | 0.006757 | 0.026 | 0.0112 | 0.0304 | - | |
Gross Profit | (0.007413) | 0.111218 | (0.026) | 0.560623 | 1.888145 | 2.264409 | |
Operating Expenses & Income | |||||||
Operating Income | (0.35385) | (2.22255) | (3.000729) | (47.45) | (72.46) | (94.31) | |
Total Operating Expenses | 0.353848 | 0.432666 | 2.974728 | 48.01 | 72.43 | 96.58 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.203766 | 0.410271 | 1.802119 | 46.82 | 12.07 | 29.44 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.007095) | (36.68) | (0.576267) | (6.096447) | (0.0888) | |
Interest Income | 0.001639 | - | - | - | - | - | |
Income Tax Expense | (0.007413) | 0.445313 | (107.8) | - | - | - | |
Net Income | |||||||
Net Income | (0.345491) | (5.450213) | (147.5) | (51.87) | (228.2) | (221.9) | |
Supplemental | |||||||
EBIT | (0.345491) | (0.328205) | (110.8) | (47.47) | (72.46) | (94.49) | |
EBITDA | (0.338078) | (0.321448) | (110.8) | (47.46) | (72.43) | (94.45) | |