
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0169 | - | - | 0.0943 | 0.213477 | 0.213477 | |
Gross Profit | (0.0169) | - | - | (0.0943) | (0.213477) | (0.213477) | |
Operating Expenses & Income | |||||||
Operating Income | (15.57) | (5.304525) | (4.356019) | (5.176059) | (9.563022) | - | |
Total Operating Expenses | 15.57 | 5.304525 | 4.356019 | 5.176059 | 9.563022 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 15.55 | 4.577557 | 4.119793 | 4.934833 | 9.231032 | 9.720902 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (0.0187) | (0.101304) | (0.0648) | |
Interest Income | 0.189973 | 0.621891 | 1.148457 | 0.399589 | 1.139819 | 1.012965 | |
Income Tax Expense | 6.199496 | 7.211219 | - | - | - | - | |
Net Income | |||||||
Net Income | (15.66) | (6.639016) | 0.888552 | (1.650241) | (5.906242) | - | |
Supplemental | |||||||
EBIT | (15.42) | (5.195159) | (4.356019) | 0.938761 | (2.415494) | - | |
EBITDA | (5.372976) | (7.945741) | (4.356019) | 1.033076 | (2.202017) | (4.561439) | |