
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.831585 | 0.186979 | 0.0836 | 0.0115 | - | - | |
COGS | 4.735261 | 4.528894 | 0.134467 | 0.142185 | 0.486949 | 0.696957 | |
Gross Profit | 0.0963 | (2.089336) | 0.0836 | 0.0115 | (0.486949) | (0.65797) | |
Operating Expenses & Income | |||||||
Operating Income | (3.098922) | (4.130193) | (1.668651) | (5.567329) | (6.066229) | (11.62) | |
Total Operating Expenses | 3.195252 | 2.8182 | 1.752247 | 5.578808 | 5.579277 | 10.97 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.488493 | 2.46442 | 1.00238 | 1.284225 | 4.256055 | 1.399541 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0209) | (1.438258) | (0.879037) | (0.365892) | (3.490743) | (4.009312) | |
Interest Income | 0.0226 | 3.964822 | 0.325013 | - | 1.47815 | - | |
Income Tax Expense | (0.0866) | (0.220389) | 2.52293 | - | - | - | |
Net Income | |||||||
Net Income | (0.931202) | (3.168981) | (5.92695) | (3.908769) | (9.347923) | (12.92) | |
Supplemental | |||||||
EBIT | (0.910326) | (0.424044) | (1.870373) | (5.783555) | (6.066228) | (11.37) | |
EBITDA | (0.421739) | 0.924817 | (1.673315) | (5.669917) | (5.579279) | (10.58) | |