

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0272 | 0.124541 | 0.12451 | 0.0431 | 0.0656 | 0.0592 | |
Gross Profit | (0.0272) | (0.124541) | (0.12451) | (0.0431) | (0.0656) | (0.0592) | |
Operating Expenses & Income | |||||||
Operating Income | (4.008728) | (2.012677) | (2.63063) | (1.700394) | (2.816471) | (2.696784) | |
Total Operating Expenses | 3.99587 | 1.953346 | 2.506122 | 1.700394 | 2.816471 | 2.696784 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.99587 | 1.953346 | 1.433708 | 1.657268 | 2.750912 | 2.637589 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003756) | (0.0915) | (0.598742) | (0.644497) | (0.58166) | (0.358352) | |
Interest Income | - | - | - | - | - | 0.001 | |
Income Tax Expense | 0.0181 | 0.156754 | - | - | - | - | |
Net Income | |||||||
Net Income | (4.069939) | (2.298341) | (3.283819) | (2.298312) | (3.257533) | (2.800837) | |
Supplemental | |||||||
EBIT | (4.008728) | (2.012677) | (2.63063) | (1.653815) | (2.675873) | (2.442543) | |
EBITDA | (3.981489) | (1.888136) | (2.50612) | (1.610689) | (2.610314) | (2.383348) | |