

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.003556 | 0.0666 | 0.001708 | - | - | - | |
COGS | 0.002416 | 44.65 | 2.655646 | 4.053113 | - | - | |
Gross Profit | 0.003556 | 0.0666 | 0.001708 | (4.053113) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (3.937155) | (38.36) | (4.841301) | (5.531768) | (6.973328) | (7.212968) | |
Total Operating Expenses | 3.940711 | 38.43 | 4.843009 | 5.531768 | 6.973328 | 7.227974 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.007885 | 4.484622 | 1.330827 | 1.665624 | 2.705889 | 2.705889 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003404) | - | (0.0131) | - | - | - | |
Interest Income | 0.003556 | - | 0.001708 | 0.0921 | 0.0378 | - | |
Income Tax Expense | 1.421568 | (0.640151) | (0.536694) | - | - | - | |
Net Income | |||||||
Net Income | (6.557324) | (36.7) | (21.25) | (2.201204) | (7.509571) | (7.424368) | |
Supplemental | |||||||
EBIT | (3.937155) | (35.19) | (4.841301) | (5.713329) | (7.217473) | (7.211988) | |
EBITDA | (3.861962) | (38.36) | (4.836506) | (2.201203) | (7.217473) | (7.217473) | |