

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0405 | 0.046 | 0.0422 | 0.0422 | 0.0141 | 0.00672 | |
Gross Profit | (0.0405) | (0.046) | (0.0422) | (0.0422) | (0.0141) | (0.00672) | |
Operating Expenses & Income | |||||||
Operating Income | (0.394078) | (0.280678) | (0.206215) | (0.228437) | (0.309197) | (0.323822) | |
Total Operating Expenses | 0.353537 | 0.234708 | 0.206215 | 0.186237 | 0.295132 | 0.317102 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.27063 | 0.160654 | 0.162475 | 0.107832 | 0.126088 | 0.186811 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0451) | (0.038) | (0.018) | (0.005716) | (0.002682) | (0.001461) | |
Interest Income | 0.0295 | 0.0244 | 0.0106 | 0.007618 | 0.005403 | 0.004402 | |
Income Tax Expense | 0.20722 | 0.144658 | 0.000001 | - | - | - | |
Net Income | |||||||
Net Income | (0.811955) | (0.554826) | (0.321315) | (0.528614) | (0.198706) | (0.208141) | |
Supplemental | |||||||
EBIT | (0.32051) | (0.280672) | (0.248414) | (0.522898) | (0.249509) | (0.210404) | |
EBITDA | (0.27997) | (0.234701) | (0.206215) | (0.480698) | (0.235444) | (0.229634) | |