

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 0.0509 | |
COGS | 0.0313 | 0.0177 | 0.25775 | 0.690382 | 0.888272 | 0.812936 | |
Gross Profit | (0.0313) | (0.0177) | (0.258) | (0.690382) | (0.888272) | (0.76203) | |
Operating Expenses & Income | |||||||
Operating Income | (9.149) | (5.873) | (4.494) | (3.199774) | (7.014208) | (8.613814) | |
Total Operating Expenses | 9.149 | 5.873 | 4.494 | 2.355758 | 6.125936 | 7.833189 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.136 | 3.470482 | 4.135 | 3.11 | 5.664218 | 7.024765 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.0584) | (0.148464) | (0.192332) | (0.491426) | |
Interest Income | 0.0111 | 0.000025 | 0.000048 | 0.000014 | 0.000013 | 0.004257 | |
Income Tax Expense | (0.0896) | 0.0743 | (0.0602) | (0.143242) | (0.14535) | (0.142915) | |
Net Income | |||||||
Net Income | (6.401) | (5.986) | (4.057) | (0.786) | (17.26) | (16.05) | |
Supplemental | |||||||
EBIT | (9.149544) | (5.675) | (4.494) | (3.2) | (7.014208) | (20.51) | |
EBITDA | (9.118) | (5.656606) | (4.240891) | (2.474798) | (6.125936) | (19.51) | |