

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (4.658072) | (3.892841) | (1.174) | (1.337715) | (1.863936) | (1.83643) | |
Total Operating Expenses | 4.658072 | 3.892841 | 1.174 | 1.337715 | 1.863936 | 1.852931 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.097825 | 1.797849 | 0.469375 | 0.489342 | 0.555153 | 0.571233 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.0383) | (0.0604) | (0.0172) | (0.0239) | |
Interest Income | 0.00281 | 0.007106 | - | - | - | - | |
Income Tax Expense | (0.004638) | (0.003856) | (1.174415) | - | - | - | |
Net Income | |||||||
Net Income | (4.485453) | (3.67619) | (1.235) | (1.41138) | 4.336973 | 4.336296 | |
Supplemental | |||||||
EBIT | (4.658072) | (3.892841) | (1.174) | (2.275707) | (1.863936) | 4.360333 | |
EBITDA | (3.72273) | (2.878365) | 0.000415 | (0.937992) | (0.0422) | (1.138133) | |