

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.00998 | 0.132678 | 0.138984 | 0.139232 | 0.143865 | 0.162618 | |
Gross Profit | (0.00998) | (0.132678) | (0.138984) | (0.139232) | (0.143865) | (0.162618) | |
Operating Expenses & Income | |||||||
Operating Income | 4.63209 | 12.45 | (4.45017) | (3.079776) | (9.627894) | (16.62) | |
Total Operating Expenses | 4.52211 | 12.32 | 4.311189 | 3.079776 | 9.627894 | 16.62 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.296787 | 3.491289 | 2.082894 | 1.36585 | 5.465151 | 8.937323 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.0361) | (0.0286) | (0.0239) | (0.035) | (0.0363) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (1.786835) | (0.354006) | (0.000005) | - | - | - | |
Net Income | |||||||
Net Income | (2.710854) | (10.61) | (4.145914) | (2.99387) | (9.381345) | (15.81) | |
Supplemental | |||||||
EBIT | (6.318925) | (12.84) | (4.450174) | (2.970007) | (9.346384) | (15.78) | |
EBITDA | (6.308945) | (12.71) | (4.31119) | (2.830775) | (9.202519) | (15.61) | |