

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0539 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | |
Gross Profit | (0.0539) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | |
Operating Expenses & Income | |||||||
Operating Income | (0.005343) | (0.004555) | (3.199901) | (1.30352) | (2.030554) | (3.618108) | |
Total Operating Expenses | 0.005255 | 0.004681 | 3.199901 | 1.30352 | 2.030554 | 3.618108 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.000751 | 0.000617 | 0.79743 | 0.707191 | 1.24384 | 1.594709 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.001876) | (0.0125) | (0.0101) | (0.007473) | (0.0327) | (0.012) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.000204 | (0.000003) | - | - | - | - | |
Net Income | |||||||
Net Income | 0.00505 | (0.00469) | (7.124689) | (4.429209) | 3.031835 | (2.594935) | |
Supplemental | |||||||
EBIT | (0.005343) | (0.004555) | (7.114619) | (4.421736) | 3.050471 | (2.600793) | |
EBITDA | (0.00529) | (0.004511) | (7.070267) | (4.377384) | 3.094823 | (2.556441) | |