

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.306662 | 0.207644 | 0.0547 | 0.0146 | 0.00622 | 0.008319 | |
Gross Profit | (0.307) | (0.208) | (0.0547) | (0.0146) | (0.00622) | (0.008319) | |
Operating Expenses & Income | |||||||
Operating Income | (10.77) | (6.911) | (3.431) | (2.197185) | (3.846259) | (5.965972) | |
Total Operating Expenses | 10.4 | 5.14 | 3.431 | 2.14 | 3.840039 | 5.958691 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.42067 | 1.442263 | 0.936703 | 0.868964 | 2.033531 | 4.098321 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0115) | (0.005768) | (0.179489) | (0.117567) | (0.287007) | (0.546897) | |
Interest Income | 0.0358 | 0.000015 | 0.002279 | 0.000903 | 0.001563 | 0.007965 | |
Income Tax Expense | 0.0115 | 0.005768 | 0.000004 | - | - | - | |
Net Income | |||||||
Net Income | (10.9) | (7.56) | (4.054) | 0.44839 | (4.457875) | (6.46426) | |
Supplemental | |||||||
EBIT | (10.77) | (6.902644) | (3.430743) | 0.544428 | (3.846258) | (6.165569) | |
EBITDA | (10.46) | (6.695) | (3.377) | 0.55901 | (3.840038) | (6.157238) | |