
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.374703 | 0.420899 | 0.657175 | 0.511548 | 0.47778 | 1.239721 | |
Gross Profit | (0.375) | (0.421) | (0.657) | (0.511548) | (0.47778) | (1.072552) | |
Operating Expenses & Income | |||||||
Operating Income | (9.096) | (30.1) | (2.376) | (0.000942) | (7.270998) | (14.58) | |
Total Operating Expenses | 9.096418 | 28.97 | 2.376 | 0.000943 | 6.793218 | 13.08 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.003141 | 8.912402 | 4.111 | 0.000322 | - | 3.186039 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.028) | (20.56) | (34.59) | (19.83) | (1.184782) | (31.3) | |
Interest Income | 0.32891 | 4.649369 | 1.607791 | - | - | - | |
Income Tax Expense | (0.000003) | 0.000001 | 0.518406 | - | (0.701756) | (0.28544) | |
Net Income | |||||||
Net Income | (9.435) | (10.58) | (33.79) | (0.004049) | (5.317126) | (63.31) | |
Supplemental | |||||||
EBIT | (9.407703) | 9.982101 | (3.955) | (0.004101) | (7.270998) | (14.73) | |
EBITDA | (9.033) | 10.4 | (3.313016) | 0.818007 | (6.793218) | (13.5) | |