

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0756 | 0.0824 | 0.135055 | 0.0414 | 0.152729 | 0.152729 | |
COGS | 0.149241 | 0.0422 | - | - | - | - | |
Gross Profit | (0.0737) | 0.0402 | 0.135055 | 0.0414 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (1.870823) | (2.101913) | (1.595701) | (1.327787) | (1.156842) | (1.156842) | |
Total Operating Expenses | 1.797158 | 2.142079 | 1.730756 | 1.369184 | 1.309571 | 1.309571 | |
R&D Expenses | - | 0.485 | 0.419735 | 0.173175 | 0.0275 | 0.102823 | |
Selling General & Admin Expenses | 1.796547 | 2.142079 | 1.311021 | 1.196009 | - | 0.211029 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.543813) | (0.005206) | (0.005292) | (0.222429) | (0.252919) | (0.252919) | |
Interest Income | - | 0.000542 | - | - | - | - | |
Income Tax Expense | 1.543813 | (0.227943) | - | - | - | - | |
Net Income | |||||||
Net Income | (6.342276) | (2.106577) | (1.630243) | (1.680696) | (0.895973) | (0.907972) | |
Supplemental | |||||||
EBIT | (4.798463) | (2.101371) | (1.595701) | - | - | - | |
EBITDA | (4.797852) | (2.10076) | (1.624951) | (1.69403) | (1.156842) | (1.156842) | |