

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.209587 | 2.599762 | 1.692203 | 0.799809 | 0.92989 | 1.233743 | |
Gross Profit | (0.209587) | (2.599762) | (1.692203) | (0.799809) | (0.92989) | (1.233743) | |
Operating Expenses & Income | |||||||
Operating Income | (1.997065) | 3.997548 | (0.006465) | (5.377087) | (6.980258) | (15.55) | |
Total Operating Expenses | 1.997065 | 4.896372 | 0.006465 | 6.364857 | 6.050368 | 14.31 | |
R&D Expenses | 0.000038 | 0.000487 | 0.000091 | 0.236722 | - | 0.000237 | |
Selling General & Admin Expenses | 1.032134 | 0.942352 | 0.004912 | 4.737802 | 1.698342 | 4.735432 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.917733) | (0.000033) | (0.000231) | (0.339742) | (0.229546) | (0.4877) | |
Interest Income | 0.0133 | 0.0106 | 0.0853 | 0.0232 | 0.001131 | - | |
Income Tax Expense | 1.781619 | 0.361203 | (0.005816) | - | - | - | |
Net Income | |||||||
Net Income | (3.76782) | (3.979314) | (0.00669) | (5.619181) | (9.760364) | (21.97) | |
Supplemental | |||||||
EBIT | (1.997065) | (5.452488) | (0.005558) | (5.377087) | (9.537707) | (17.18) | |
EBITDA | (1.903712) | (4.890584) | 0.640123 | (4.737802) | (8.948954) | (16.04) | |