
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0431 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | |
Gross Profit | (0.0431) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | |
Operating Expenses & Income | |||||||
Operating Income | (7.053412) | (8.143) | (10.31) | (3.393574) | (7.30615) | (8.405178) | |
Total Operating Expenses | 6.784077 | 7.473 | 10.26 | 3.349224 | 7.2618 | 8.360828 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.724077 | 7.616 | 8.584158 | 1.919957 | 4.691631 | 2.958648 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004109) | (0.0119) | (0.009437) | (0.006794) | (0.003957) | (0.003217) | |
Interest Income | 0.0467 | 0.17342 | 0.23817 | 0.21441 | - | 0.43257 | |
Income Tax Expense | 0.0578 | 0.240184 | - | - | - | - | |
Net Income | |||||||
Net Income | (7.106024) | (7.988) | (17.01) | (3.768313) | (8.039071) | (8.829884) | |
Supplemental | |||||||
EBIT | (7.041919) | (8.11835) | (17) | (3.761524) | (8.035113) | (8.633282) | |
EBITDA | (6.998855) | (8.074) | (16.95) | (3.717174) | (7.990763) | (8.588932) | |