

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 0.714837 | 0.781518 | 0.776928 | |
COGS | 0.1002 | 0.393855 | 0.000239 | 5.275553 | 8.389176 | 8.332884 | |
Gross Profit | (0.1) | (0.393855) | (0.000239) | (4.278424) | (7.607656) | (7.555952) | |
Operating Expenses & Income | |||||||
Operating Income | (2.558) | (4.396) | (7.178) | (14.89) | (25.87) | (23.13) | |
Total Operating Expenses | 2.493 | 4.396 | 7.177 | 8.819229 | 18.26 | 15.57 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.315 | 3.483 | 6.767 | 8.896761 | - | 6.047713 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.012) | (0.442505) | (0.267944) | (3.604335) | (5.035175) | (4.996511) | |
Interest Income | 19.23 | 2.78336 | 1.15684 | - | - | 1.296252 | |
Income Tax Expense | 0.012 | (0.393855) | 0.246379 | 0.54176 | 1.298216 | 1.290628 | |
Net Income | |||||||
Net Income | 16.12 | (11.68) | (9) | (32.44) | (37.26) | (36.97) | |
Supplemental | |||||||
EBIT | (2.59904) | (4.789102) | (7.376242) | (28.08) | (25.87) | (26.76) | |
EBITDA | (2.564) | (4.575) | (7.371) | (27.15) | (25.85) | (26.74) | |