

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.054 | 0.139 | - | - | - | |
COGS | 0.19 | 0.136 | - | 0.00263 | 0.003109 | 0.005561 | |
Gross Profit | (0.19) | (0.082) | 0.139 | (0.00263) | (0.003109) | (0.005561) | |
Operating Expenses & Income | |||||||
Operating Income | (5.755) | (3.307) | (3.51) | (1.888) | (7.448394) | (9.103713) | |
Total Operating Expenses | 5.755 | 3.361 | 3.649 | 1.888 | 7.445285 | 9.100704 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.812 | 2.072 | 1.372 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.035) | (0.803) | (0.289) | - | - | - | |
Interest Income | 0.002 | 0.005 | 0.017 | - | - | - | |
Income Tax Expense | (0.0385) | (0.0319) | - | - | - | - | |
Net Income | |||||||
Net Income | (5.788) | (4.105) | (3.799) | (1.881) | (7.37274) | (9.023387) | |
Supplemental | |||||||
EBIT | (5.755) | (2.827) | (3.111) | (1.888) | (7.448394) | (9.103714) | |
EBITDA | (5.565) | (2.694429) | (3.105139) | (1.884) | (7.445285) | (9.096705) | |