

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 0.846 | |
COGS | 0.0551 | 0.0528 | 0.0502 | 0.0371 | 0.002027 | 0.001728 | |
Gross Profit | (0.0551) | (0.0528) | (0.0502) | (0.0371) | (0.002027) | 0.844274 | |
Operating Expenses & Income | |||||||
Operating Income | (4.857037) | (2.529766) | (4.00962) | (2.560047) | (2.134561) | (3.166244) | |
Total Operating Expenses | 4.807426 | 2.478238 | 3.959473 | 2.522932 | 2.132532 | 3.164505 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.632491 | 2.02879 | 0.002342 | 1.338315 | 1.435003 | 2.615438 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0573) | (0.343029) | (1.044427) | (0.420706) | (0.247963) | (0.941953) | |
Interest Income | 0.00553 | 0.001259 | 0.005038 | 0.001381 | 0.000308 | 0.003225 | |
Income Tax Expense | 0.0573 | 0.343029 | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | (4.87822) | (2.491863) | (6.583234) | (2.89504) | (2.324883) | (2.548329) | |
Supplemental | |||||||
EBIT | (4.763566) | (1.805805) | (4.009622) | (2.474331) | (2.13456) | (3.296112) | |
EBITDA | (4.708425) | (1.753018) | (3.95947) | (2.437216) | (2.132533) | (3.29437) | |