

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0338 | 0.238685 | 0.446301 | 0.202817 | 0.0639 | - | |
COGS | - | 0.200853 | 0.125695 | 0.13889 | 0.13889 | - | |
Gross Profit | 0.0338 | 0.0378 | 0.320606 | 0.0639 | 0.0639 | - | |
Operating Expenses & Income | |||||||
Operating Income | (54.44) | (11.28) | (10.54) | (6.921571) | (6.921571) | (5.774079) | |
Total Operating Expenses | 54.48 | 11.32 | 10.86 | 7.124388 | 6.985498 | 4.123784 | |
R&D Expenses | 0.407874 | 0.190855 | - | - | - | - | |
Selling General & Admin Expenses | 4.710652 | 5.924 | 6.88 | 3.406189 | 3.406189 | 3.158001 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.247) | (7.309258) | (0.165843) | (0.405684) | (0.363688) | (0.471766) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 26.61 | (5.893) | 3.078795 | - | - | - | |
Net Income | |||||||
Net Income | (86.3) | (15.99) | (15.6) | (10.73) | (10.73) | (9.621092) | |
Supplemental | |||||||
EBIT | (81.05) | (8.679) | (15.44) | (10.32) | (10.19) | - | |
EBITDA | (78.86) | (5.335063) | (12.19) | (7.057875) | (6.921571) | (2.138794) | |