

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0231 | 0.0202 | 0.0202 | 0.0202 | 0.0202 | 0.0202 | |
Gross Profit | (0.0231) | (0.0202) | (0.0202) | (0.0202) | (0.0202) | (0.0202) | |
Operating Expenses & Income | |||||||
Operating Income | (7.681103) | (15.86) | (14.04) | (24.6) | (21.29) | - | |
Total Operating Expenses | 7.681103 | 15.86 | 14.04 | 24.6 | 21.29 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.925611 | 1.083288 | 1.587298 | 2.008589 | 2.091844 | 1.643973 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.138036) | (0.13659) | (0.108634) | (0.173428) | (0.101861) | (0.0761) | |
Interest Income | 0.0234 | 0.0151 | - | - | - | 0.0112 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.454729) | (0.0326) | (0.0435) | (3.912888) | (0.929987) | - | |
Supplemental | |||||||
EBIT | (7.506072) | - | - | - | - | - | |
EBITDA | (0.306623) | 0.114563 | - | - | - | - | |