

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0484 | 0.133322 | 0.29717 | 0.28325 | 0.300672 | 0.297569 | |
Gross Profit | (0.0484) | (0.133322) | (0.29717) | (0.28325) | (0.300672) | (0.297569) | |
Operating Expenses & Income | |||||||
Operating Income | (33.22) | (53.52) | (40) | (21.6) | (11.78) | (11.75) | |
Total Operating Expenses | 33.22 | 53.52 | 40 | 21.6 | 11.78 | 11.75 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.34 | 30.8 | 24.87 | 12.2 | 6.97891 | 7.843843 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.215884) | (0.131208) | (0.0118) | (0.0119) | (0.007575) | (0.008186) | |
Interest Income | 0.163332 | 1.288638 | 1.137819 | 0.282723 | 0.0847 | 0.0854 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (33.47) | (51.65) | (39.9) | (25) | (2.513733) | (3.202336) | |
Supplemental | |||||||
EBIT | (32.74) | (51.73) | (39.89) | (24.99) | (2.506158) | (3.19415) | |
EBITDA | (33.21) | (51.38) | (39.6) | (24.7) | (2.205486) | (2.896581) | |