
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0826 | 0.127087 | 0.367477 | 1.357713 | 2.140586 | 2.140585 | |
COGS | - | 0.0107 | 0.0784 | 0.862921 | 1.379882 | 1.379882 | |
Gross Profit | 0.0826 | 0.127087 | 0.289092 | 0.494792 | 0.760704 | 0.760704 | |
Operating Expenses & Income | |||||||
Operating Income | (0.0821) | (0.186) | (0.27) | (0.775592) | (1.668486) | (1.668486) | |
Total Operating Expenses | 0.164669 | 0.313539 | 0.558916 | 1.270384 | 2.42919 | 2.42919 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.164669 | 0.313539 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0128) | (0.0974) | (0.241634) | (0.256438) | (0.336185) | (0.336185) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.0128 | 0.110332 | (0.0852) | - | - | - | |
Net Income | |||||||
Net Income | (1.116) | (0.573) | (0.597) | (1.017114) | (1.717564) | (1.717564) | |
Supplemental | |||||||
EBIT | (1.103) | (0.47574) | (0.355385) | (0.775592) | (1.668486) | (1.668486) | |
EBITDA | (1.020948) | (0.465) | (0.277) | (0.653063) | (1.506325) | (1.506325) | |