

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.349297 | 0.149806 | 0.21169 | 0.133622 | 0.167687 | - | |
COGS | 0.300672 | 0.111936 | 0.198589 | 0.249091 | 0.23035 | 0.279182 | |
Gross Profit | 0.0486 | 0.0379 | 0.0131 | (0.115469) | (0.0627) | (0.111495) | |
Operating Expenses & Income | |||||||
Operating Income | (0.2876) | (0.206648) | (0.174561) | (0.314431) | (0.193045) | (0.24266) | |
Total Operating Expenses | 0.336228 | 0.244518 | 0.187662 | 0.198962 | 0.130382 | 0.131164 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.213914 | 0.153715 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | (0.000745) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.0945) | 0.0683 | 0.035 | - | - | - | |
Net Income | |||||||
Net Income | (0.217338) | (0.379714) | (0.170869) | (0.382462) | (0.254844) | (0.254844) | |
Supplemental | |||||||
EBIT | (0.287603) | (0.269454) | (0.155191) | (0.319185) | (0.193045) | (0.24266) | |
EBITDA | (0.245267) | (0.206648) | (0.0874) | (0.180726) | (0.179886) | (0.179886) | |