

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | - | - | 0.0551 | 0.0492 | 0.0547 | |
Gross Profit | - | - | - | (0.0551) | (0.0492) | (0.0547) | |
Operating Expenses & Income | |||||||
Operating Income | (4.009557) | (4.035213) | (3.251624) | (4.170295) | (5.089548) | (5.509405) | |
Total Operating Expenses | 4.009557 | 4.035213 | 3.251624 | 4.170295 | 5.089548 | 5.509405 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.009557 | 4.035213 | 3.122483 | 4.003157 | 4.848848 | 5.285159 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (0.605025) | (0.228337) | (0.178462) | |
Interest Income | - | - | 0.116644 | 0.001135 | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (3.781157) | (2.710217) | (2.761157) | (5.765724) | (5.195299) | (6.033149) | |
Supplemental | |||||||
EBIT | (4.009557) | (4.035213) | (2.761157) | (5.160699) | (4.966962) | (5.854686) | |
EBITDA | (4.009557) | (4.035213) | (2.761157) | (5.105637) | (4.917765) | (5.799974) | |