

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.18324 | 0.12098 | - | - | - | |
COGS | 0.114385 | 0.0712 | 0.185975 | 0.110199 | 0.009667 | - | |
Gross Profit | (0.114385) | (0.0712) | (0.065) | (0.110199) | (0.009667) | - | |
Operating Expenses & Income | |||||||
Operating Income | (1.005976) | (1.420227) | (0.933312) | (0.979051) | (0.881249) | (0.972278) | |
Total Operating Expenses | 1.022552 | 1.463716 | 0.868317 | 0.868852 | 0.871582 | 0.96261 | |
R&D Expenses | 0.211529 | 0.0207 | - | - | - | - | |
Selling General & Admin Expenses | 0.794446 | 1.399518 | 0.868317 | 0.85264 | 0.872016 | 0.943832 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.173452) | (0.110763) | (0.131198) | (0.156151) | (0.199615) | (0.19392) | |
Interest Income | - | - | - | - | - | 0.00005 | |
Income Tax Expense | 0.294399 | 0.209951 | (0.105684) | - | - | - | |
Net Income | |||||||
Net Income | (1.19877) | (1.596841) | (1.261177) | (1.004918) | (1.081459) | (4.470774) | |
Supplemental | |||||||
EBIT | (1.02532) | (1.488674) | (1.129979) | (0.997759) | (0.881249) | (4.266763) | |
EBITDA | (0.910936) | (1.417462) | (1.065701) | (0.982848) | (0.877452) | (0.984504) | |