

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0195 | 0.0221 | 0.0208 | 0.0148 | 0.0115 | 0.00891 | |
Gross Profit | (0.0195) | (0.0221) | (0.0208) | (0.0148) | (0.0115) | (0.00891) | |
Operating Expenses & Income | |||||||
Operating Income | (1.652329) | (4.335094) | (3.427739) | (3.309091) | (1.585758) | (1.541784) | |
Total Operating Expenses | 3.017686 | 4.777785 | 3.427739 | 3.309091 | 1.585758 | 1.541784 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.368916 | 3.81658 | 3.264684 | 3.112231 | 1.391022 | 1.375408 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.380503) | (0.769081) | (0.503045) | (0.206747) | - | - | |
Interest Income | 0.0489 | 0.0629 | 0.390713 | 0.206585 | 0.0705 | 0.0586 | |
Income Tax Expense | 0.138 | (0.138) | - | - | - | - | |
Net Income | |||||||
Net Income | (2.170832) | (4.816873) | (3.529771) | (3.124992) | (1.361118) | (1.345133) | |
Supplemental | |||||||
EBIT | (1.652329) | (4.335094) | - | - | - | - | |
EBITDA | (1.617537) | (4.292233) | - | - | - | - | |