

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.39 | - | - | - | - | - | |
COGS | 0.121641 | 0.125642 | 0.135476 | 0.003874 | 0.203702 | - | |
Gross Profit | 10.27 | (0.126) | (0.135) | (0.003874) | (0.203702) | - | |
Operating Expenses & Income | |||||||
Operating Income | (2.864) | (3.688) | (4.293) | (2.573934) | (3.847643) | (6.294826) | |
Total Operating Expenses | 3.134 | 4.026 | 4.293 | 2.57006 | 3.64394 | 6.093952 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.701 | 2.654 | 1.974 | 1.833281 | - | 1.362021 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0568) | (0.313707) | (0.356406) | - | (0.0623) | (0.150332) | |
Interest Income | 0.000874 | 0.626777 | 0.55379 | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 6.333 | (1.002) | 3.26 | (2.729907) | (52.05) | (53.18) | |
Supplemental | |||||||
EBIT | 6.389359 | (0.688642) | 3.465524 | (3.678046) | (3.847642) | (5.145291) | |
EBITDA | 6.511 | (0.563) | 3.601 | (3.672154) | (3.64394) | (4.874084) | |