

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.001035 | 0.0467 | 0.095 | - | - | |
COGS | 0.582588 | 0.604415 | 0.836196 | 0.345743 | 0.0922 | 0.459534 | |
Gross Profit | (0.582588) | (0.60338) | (0.789522) | 0.095 | (0.0922) | (0.434832) | |
Operating Expenses & Income | |||||||
Operating Income | (30.52) | (13.45) | (5.202167) | (3.201319) | (2.479195) | (5.756984) | |
Total Operating Expenses | 30.52 | 12.85 | 5.248841 | 3.296297 | 2.386993 | 5.604223 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.997328 | 2.17953 | 1.821024 | 1.67484 | - | 1.67484 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.398152) | (0.398046) | (0.70172) | (0.524925) | (0.159051) | (0.678355) | |
Interest Income | 0.001096 | 0.0176 | 0.0112 | 0.0229 | - | - | |
Income Tax Expense | 0.000002 | 0.000005 | - | - | - | - | |
Net Income | |||||||
Net Income | (30.75) | (13.66) | (6.445174) | (15.26) | 7.538272 | (7.966759) | |
Supplemental | |||||||
EBIT | (31.1) | (13.26) | (5.743458) | (3.547062) | (2.479195) | (18.41) | |
EBITDA | (30.52) | (12.66) | (4.953936) | 9.067865 | (2.386993) | (17.98) | |