

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | 0.0833 | 0.0833 | - | - | - | |
Gross Profit | - | (0.0833) | (0.0833) | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (1.679766) | (0.53823) | (3.15116) | (3.858404) | (2.230683) | (2.230682) | |
Total Operating Expenses | 1.679766 | 0.454896 | 3.067825 | 3.858404 | 2.230683 | 2.230682 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.542488 | 0.373321 | 0.602022 | 0.923705 | 0.746461 | 0.835667 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0503) | (0.1864) | (0.135089) | - | - | - | |
Interest Income | - | - | - | - | - | 0.009749 | |
Income Tax Expense | 0.0487 | (0.000003) | (0.000004) | - | - | - | |
Net Income | |||||||
Net Income | (1.730398) | (0.725091) | (3.288461) | (1.960192) | (1.317231) | (1.317231) | |
Supplemental | |||||||
EBIT | (3.307496) | (0.538233) | (3.151164) | - | - | - | |
EBITDA | (1.679766) | (0.4549) | (3.06783) | - | - | - | |