
| 2021 | 2022 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0559 | 0.635827 | 3.072107 | 10.06 | 10.93 | |
COGS | 0.037 | 0.414312 | 2.08734 | 7.779674 | 7.890818 | |
Gross Profit | 0.0188 | 0.221515 | 0.984767 | 2.275572 | 3.040773 | |
Operating Expenses & Income | ||||||
Operating Income | (1.099645) | (5.644165) | (8.123312) | (4.317808) | (2.987779) | |
Total Operating Expenses | 1.099645 | 6.279991 | 11.2 | 14.37 | 13.92 | |
R&D Expenses | - | 0.145966 | 0.869315 | 0.75664 | 0.799194 | |
Selling General & Admin Expenses | 1.099455 | 5.662549 | 7.98659 | 5.560085 | 5.034994 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0138) | (0.0276) | - | - | - | |
Interest Income | - | - | 0.122969 | 0.0513 | 0.0107 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (1.107737) | (12.66) | (8.000503) | (4.295066) | (2.693526) | |
Supplemental | ||||||
EBIT | (1.099645) | (5.644165) | (8.123312) | (4.317808) | (2.987779) | |
EBITDA | (1.107547) | (12.43) | (7.871138) | (4.041153) | (2.793415) | |