

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0276 | 0.204482 | 0.543145 | 0.0358 | 0.0187 | 0.0187 | |
Gross Profit | (0.0276) | (0.204482) | (0.543145) | (0.0358) | (0.0187) | (0.0187) | |
Operating Expenses & Income | |||||||
Operating Income | (5.789807) | (10.78) | (7.02454) | (4.152435) | 17.62 | 19.1 | |
Total Operating Expenses | 7.135558 | 11.08 | 6.48139 | 4.152435 | (17.62) | (19.1) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.273941 | 10.14 | 6.48139 | 3.667572 | 2.859172 | 2.536772 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.203575) | (0.247787) | (2.704571) | (0.0167) | (42.44) | |
Interest Income | - | - | - | - | 5.196187 | - | |
Income Tax Expense | 1.373326 | (5.29844) | (2.652029) | - | - | - | |
Net Income | |||||||
Net Income | (8.536459) | (9.407129) | (6.538045) | (8.228654) | 22.99 | 25.54 | |
Supplemental | |||||||
EBIT | (5.789807) | (10.78) | (7.024545) | (6.6671) | 22.75 | 26 | |
EBITDA | (5.67707) | (10.58) | (6.4814) | (6.631344) | 22.77 | 26.02 | |