

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.000038 | 1 | 0.817383 | 7.691226 | - | - | |
COGS | 0.0468 | 0.0454 | 0.0274 | 0.0232 | 0.0205 | 0.0422 | |
Gross Profit | (0.0468) | 0.954826 | 0.817383 | 7.691226 | (0.0205) | 7.671701 | |
Operating Expenses & Income | |||||||
Operating Income | (3.823629) | (0.347) | (1.448) | 5.185089 | (2.256336) | 3.002704 | |
Total Operating Expenses | 3.823667 | 1.347165 | 2.265 | 2.506137 | 2.23587 | 4.668997 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.712276 | 0.337304 | 0.524921 | 0.466546 | - | 0.466545 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.1555) | (0.0761) | - | (0.10061) | - | (0.10061) | |
Interest Income | - | 0.000222 | 0.001354 | 0.0912 | - | - | |
Income Tax Expense | 0.000004 | 0.000004 | (0.000629) | - | - | - | |
Net Income | |||||||
Net Income | (4.025955) | (0.468) | (1.489) | 5.045807 | (102.2) | (93.53) | |
Supplemental | |||||||
EBIT | (3.870455) | (0.392396) | (1.489089) | 5.14975 | (2.256336) | 2.967366 | |
EBITDA | (3.823629) | (0.347) | (1.448) | 5.185089 | (2.235872) | 3.022481 | |