
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0951 | 0.0941 | 0.158836 | 0.103661 | 0.274573 | 0.365918 | |
Gross Profit | (0.0951) | (0.0941) | (0.158836) | (0.103661) | (0.274573) | (0.365918) | |
Operating Expenses & Income | |||||||
Operating Income | (4.33362) | (5.27964) | (5.401668) | (6.340245) | (5.058752) | (7.879139) | |
Total Operating Expenses | 4.238474 | 5.185525 | 5.401668 | 6.340245 | 4.784179 | 7.613733 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.090721 | 4.596774 | 5.158234 | 4.664552 | - | 2.610707 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0261) | (0.0264) | (0.007157) | (0.0136) | (0.0471) | (0.0587) | |
Interest Income | 0.107725 | 1.092716 | 1.28373 | - | - | - | |
Income Tax Expense | (0.53305) | (0.0792) | 0.198466 | 0.00595 | - | 0.00595 | |
Net Income | |||||||
Net Income | (10.71) | (1.344303) | (2.945689) | (4.387584) | (3.835341) | (6.150939) | |
Supplemental | |||||||
EBIT | (1.880002) | (2.294899) | (5.401668) | (6.340245) | (5.058752) | (7.879139) | |
EBITDA | (1.784857) | (2.20078) | (5.242832) | (6.173652) | (4.784179) | (7.456095) | |