
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.296286 | 0.415793 | 1.364542 | 5.402944 | 7.278837 | 12.68 | |
COGS | 0.112257 | 0.0357 | 3.356569 | 5.147686 | 6.547194 | 11.5 | |
Gross Profit | 0.184029 | 0.380083 | (1.992027) | 0.255258 | 0.731643 | 1.180063 | |
Operating Expenses & Income | |||||||
Operating Income | (0.0655) | (0.0265) | (4.576119) | (4.322388) | (13.86) | (18.18) | |
Total Operating Expenses | 0.535726 | 1.111886 | 2.628019 | 4.577646 | 14.59 | 19.36 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.372419 | 0.916141 | 1.007113 | 2.905902 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.0608 | 0.0478 | 0.0387 | 0.0581 | - | - | |
Income Tax Expense | 0.000102 | (0.000067) | 0.0134 | 0.0432 | (0.0228) | 0.025 | |
Net Income | |||||||
Net Income | (0.0656) | (0.0264) | (4.589478) | (4.317642) | (13.84) | (15.3) | |
Supplemental | |||||||
EBIT | (0.0655) | (0.0265) | (4.620046) | (4.322388) | (13.86) | (18.18) | |
EBITDA | (0.0641) | (0.0164) | (4.537809) | (4.156653) | (12.64) | (16.89) | |