
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0485 | 0.1985 | 0.238752 | 0.180689 | 0.172495 | 0.135378 | |
Gross Profit | (0.0485) | (0.1985) | (0.238752) | (0.180689) | (0.172495) | (0.135378) | |
Operating Expenses & Income | |||||||
Operating Income | (16.15) | (10.35) | (11.78) | (17.6) | (44.72) | (48.5) | |
Total Operating Expenses | 16.1 | 10.15 | 11.55 | 17.42 | 44.55 | 48.36 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.57 | 7.873175 | 8.813672 | 9.980327 | 41.74 | 39.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.65768) | (0.353487) | (0.700819) | (15.1) | (251.4) | |
Interest Income | 0.108793 | 0.707721 | 0.683112 | 2.306 | 11.34 | 15.59 | |
Income Tax Expense | - | - | - | - | 0.597524 | 8.142372 | |
Net Income | |||||||
Net Income | (11.88) | (10.02) | (11.57) | (5.689541) | (53.38) | (39.99) | |
Supplemental | |||||||
EBIT | (11.88) | (10.02) | (11.57) | (6.047119) | (44.72) | (63.53) | |
EBITDA | (11.83) | (9.824159) | (11.34) | (5.866429) | (44.55) | (63.4) | |