

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.170479 | 0.172214 | 0.263129 | 0.212972 | 0.529695 | 0.723993 | |
COGS | 1.577258 | 1.782486 | 0.205293 | 1.994628 | 2.508815 | 2.082576 | |
Gross Profit | (1.406779) | (1.610272) | 0.0578 | (1.781656) | (1.979118) | (1.358584) | |
Operating Expenses & Income | |||||||
Operating Income | (2.80506) | (3.36062) | (2.58978) | (4.272086) | (4.745507) | (8.651595) | |
Total Operating Expenses | 1.398282 | 1.750351 | 3.658407 | 2.49043 | 2.766386 | 6.460594 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.265335 | 1.390968 | 1.173813 | 1.911188 | - | 2.15875 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.103725) | (0.0941) | (0.0112) | (0.004279) | (0.006995) | (0.0104) | |
Interest Income | 0.165905 | 0.249232 | 0.217534 | - | - | - | |
Income Tax Expense | (0.000002) | (0.000003) | 1.170738 | - | - | - | |
Net Income | |||||||
Net Income | (13.3) | (4.111) | (2.21761) | (3.768394) | (3.325289) | (6.983161) | |
Supplemental | |||||||
EBIT | (13.2) | (4.01686) | (2.206447) | (3.764113) | (4.745506) | (8.091336) | |
EBITDA | (12.94) | (3.738957) | (1.972592) | (3.535378) | (4.433917) | (7.563502) | |