
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.471606 | 2.060574 | 2.031524 | 1.785537 | 3.817061 |
COGS | 0.056 | 0.734573 | 2.291809 | 2.794829 | 2.402173 | 5.197002 |
Gross Profit | (0.056) | (0.262967) | (0.231235) | (0.763305) | (0.616636) | (1.379941) |
Operating Expenses & Income | ||||||
Operating Income | (0.056) | (1.280603) | (2.724981) | (1.951576) | (3.620503) | (5.630188) |
Total Operating Expenses | 0.056 | 1.017636 | 2.493746 | 1.188275 | 3.003863 | 4.250257 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 0.0558 | 0.34217 | 0.737694 | 0.595264 | 1.809 | - |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (0.003058) | (0.101964) | (0.493922) | (0.264504) | (0.700318) |
Interest Income | - | - | - | 0.0158 | 0.000068 | - |
Income Tax Expense | (0.008393) | (0.192504) | - | 0.200897 | - | 0.200897 |
Net Income | ||||||
Net Income | (0.0476) | (1.090854) | (2.876902) | (3.332629) | (6.694759) | (10.03) |
Supplemental | ||||||
EBIT | - | (1.2803) | (2.774938) | (2.637812) | (3.620503) | (6.546254) |
EBITDA | (0.056) | (1.218222) | (2.554378) | (2.379966) | (3.431854) | (6.099759) |