

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0378 | 0.0902 | 0.0722 | 0.0453 | - | - | |
COGS | 0.0239 | 0.003249 | 0.000735 | 0.000736 | 0.151143 | 2.146193 | |
Gross Profit | 0.0139 | 0.0869 | 0.0722 | 0.0453 | (0.151143) | (0.101015) | |
Operating Expenses & Income | |||||||
Operating Income | (3.705111) | (1.799) | (0.805) | (4.485065) | (14.03) | (20.06) | |
Total Operating Expenses | 3.742878 | 1.889 | 0.876724 | 4.530376 | 13.88 | 17.96 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.500181 | 0.723474 | 0.624163 | 2.576921 | - | 2.576921 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.002343) | - | - | - | - | - | |
Interest Income | 0.001138 | 0.0205 | 0.003403 | 0.0102 | - | - | |
Income Tax Expense | (1.233449) | 0.000001 | (0.001102) | - | - | - | |
Net Income | |||||||
Net Income | (5.622154) | (1.65) | (0.902) | (5.145575) | (13.27) | (17.99) | |
Supplemental | |||||||
EBIT | (3.728977) | (1.670249) | (0.806) | (4.486184) | (14.03) | (18.07) | |
EBITDA | (3.705111) | (1.667) | (0.804924) | (4.485065) | (13.88) | (17.92) | |