

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | 0.0407 | 0.0585 | 0.0542 | 0.0504 | 0.0493 | |
Gross Profit | - | (0.0407) | (0.0585) | (0.0542) | (0.0504) | (0.0493) | |
Operating Expenses & Income | |||||||
Operating Income | (1.246912) | (0.715952) | (0.62) | (0.431169) | (0.265743) | (0.31517) | |
Total Operating Expenses | 1.310287 | 0.786541 | 0.619806 | 0.376981 | 0.215324 | 0.265908 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.005878 | 0.503996 | 0.347037 | 0.205547 | 0.169488 | 0.182747 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000174) | (0.000093) | (0.239243) | (0.000517) | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.001248) | 0.0178 | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | (1.247086) | (0.768892) | (0.956) | (0.431686) | (0.237245) | (0.286673) | |
Supplemental | |||||||
EBIT | (1.246912) | (0.756629) | (0.678633) | (0.431689) | (0.265742) | (0.315168) | |
EBITDA | (1.246912) | (0.715952) | (0.622) | (0.379412) | (0.215325) | (0.265907) | |