

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0228 | 0.0371 | 0.047 | 0.0164 | 0.0282 | 0.0282 | |
Gross Profit | (0.0228) | (0.0371) | (0.047) | (0.0164) | (0.0282) | (0.0282) | |
Operating Expenses & Income | |||||||
Operating Income | (28.18) | (17.6) | (6.12982) | (12.02) | (20.99) | (18.61) | |
Total Operating Expenses | 28.2 | 18.07 | 6.082838 | 12.02 | 20.99 | 18.61 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.689719 | 2.733329 | 1.753799 | 1.62838 | 1.964955 | 2.739689 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0134) | (0.0143) | (0.0124) | (0.0118) | (0.014) | (0.004523) | |
Interest Income | - | - | - | 0.183802 | 0.288545 | 0.25235 | |
Income Tax Expense | 0.035 | 0.0143 | 0.000003 | - | - | - | |
Net Income | |||||||
Net Income | (28.06) | (17.52) | (5.998846) | (11.76) | (21.08) | (19.09) | |
Supplemental | |||||||
EBIT | (28.18) | (17.6) | (6.129817) | (11.75) | (21.07) | (19.41) | |
EBITDA | (28.15) | (17.56) | (6.08283) | (11.68) | (20.99) | (19.3) | |