

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.072 | - | - | - | - | |
COGS | 0.015 | 0.017 | 0.017 | 1.385 | 1.35 | 1.349 | |
Gross Profit | (0.015) | 0.055 | (0.017) | (1.385) | (1.35) | (1.349) | |
Operating Expenses & Income | |||||||
Operating Income | (5.208) | (3.424) | (5.031) | (6.517) | (4.321) | (3.041) | |
Total Operating Expenses | 5.193 | 3.407 | 5.014 | 6.517 | 4.294 | 3.015 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.125 | 3.335 | 3.298 | 4.898 | 4.226 | 5.162 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.001) | (0.057) | (0.241) | (0.131) | (0.365) | (0.355) | |
Interest Income | 0.001 | 0.009 | 0.002 | 0.029 | 0.003 | 0.001 | |
Income Tax Expense | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | |
Net Income | |||||||
Net Income | (5.208) | (3.473) | (5.271) | (6.62) | (4.56) | (3.396) | |
Supplemental | |||||||
EBIT | (5.208) | (6.839) | (10.06) | (6.75) | (4.194) | - | |
EBITDA | (5.206) | (3.415) | (5.031) | (6.517) | (4.194) | (3.04) | |