

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.245919 | 0.341414 | 0.421625 | 0.249878 | 0.0385 | 0.0573 | |
Gross Profit | (0.245919) | (0.341414) | (0.421625) | (0.249878) | (0.0385) | (0.0573) | |
Operating Expenses & Income | |||||||
Operating Income | (11.24) | (5.06101) | (5.058541) | (6.84669) | (4.694752) | (10.21) | |
Total Operating Expenses | 10.99 | 4.719593 | 5.058541 | 6.596812 | 4.656271 | 10.17 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.96258 | 3.633021 | 1.598862 | 5.184192 | - | 11.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.002498) | (0.0912) | (0.0501) | (0.0369) | (0.0434) | (0.0354) | |
Interest Income | 0.0824 | 0.0324 | 0.218617 | 0.0644 | - | 0.467488 | |
Income Tax Expense | 1.264 | 4.447884 | 4.142 | 0.597 | 0.262142 | 2.312869 | |
Net Income | |||||||
Net Income | (11.07) | (4.3935) | (7.737292) | (6.259398) | (3.059192) | (8.764036) | |
Supplemental | |||||||
EBIT | (10.66) | (5.061014) | (4.474019) | (5.625526) | (4.694752) | (10.37) | |
EBITDA | (10.41) | (4.7196) | (4.052394) | (5.375648) | (4.656272) | (10.31) | |