

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0389 | 0.0627 | 0.520645 | 0.808372 | 2.381407 | 2.381407 | |
COGS | 0.0186 | 0.0563 | 0.260134 | 0.655499 | 1.790392 | 1.790392 | |
Gross Profit | 0.0203 | 0.006394 | 0.260511 | 0.152873 | 0.591015 | 0.591015 | |
Operating Expenses & Income | |||||||
Operating Income | (0.109355) | (2.918559) | (10.1) | (5.305) | (16.5) | (16.5) | |
Total Operating Expenses | 0.109355 | 2.924953 | 10.36 | 5.458 | 17.09 | 17.09 | |
R&D Expenses | - | - | - | 0.014 | 0.198505 | 0.198505 | |
Selling General & Admin Expenses | 0.109355 | 2.827597 | 9.96165 | 4.173 | 4.380182 | 16.28 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.001469) | (0.000255) | (0.004328) | (0.257782) | (1.510909) | (19) | |
Interest Income | - | - | - | - | - | 0.008381 | |
Income Tax Expense | 0.0515 | 50.37 | - | (6.881722) | - | - | |
Net Income | |||||||
Net Income | (0.109355) | (2.907828) | (10.1) | (6.882) | (36.84) | (36.84) | |
Supplemental | |||||||
EBIT | (0.109355) | (2.918559) | (10.1) | (6.623696) | (16.5) | (16.5) | |
EBITDA | (0.0996) | (2.902697) | (9.849428) | (6.359) | (16.17) | (16.17) | |