

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.000001 | 0.003138 | 0.000948 | - | |
COGS | 0.10164 | 0.1 | 0.0333 | 0.001477 | 1.567714 | 0.638807 | |
Gross Profit | (0.10164) | (0.1) | (0.0333) | 0.001661 | (1.566765) | (0.638807) | |
Operating Expenses & Income | |||||||
Operating Income | (10.17) | (1.047293) | (0.68) | (1.463477) | (2.2118) | (1.839644) | |
Total Operating Expenses | 10.19 | 1.047 | 0.646917 | 1.465138 | 0.645032 | 1.200774 | |
R&D Expenses | 0.484537 | - | - | - | - | - | |
Selling General & Admin Expenses | 2.051857 | 0.672471 | 0.464835 | 0.924826 | 1.203374 | 0.837277 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.00739) | (0.006435) | (0.005551) | (0.0466) | (0.23024) | (0.163547) | |
Interest Income | 0.000098 | 0.0393 | 0.0239 | - | 0.000007 | 0.000004 | |
Income Tax Expense | 0.0393 | (1.174) | (0.000003) | - | - | - | |
Net Income | |||||||
Net Income | (27.63) | (5.88) | (2.21) | (5.608125) | (3.561522) | (3.146084) | |
Supplemental | |||||||
EBIT | (10.26) | (1.147293) | (0.680333) | (5.561569) | (2.211799) | (1.839586) | |
EBITDA | (10.14) | (1.047293) | (0.647) | (5.241257) | (1.437527) | (1.200779) | |