

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0538 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | 0.0444 | |
Gross Profit | (0.0538) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | (0.0444) | |
Operating Expenses & Income | |||||||
Operating Income | (8.533243) | (7.517812) | (10.31) | (3.393574) | (7.30615) | (7.30615) | |
Total Operating Expenses | 8.533243 | 7.517812 | 10.31 | 3.393574 | 7.30615 | 7.30615 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.404424 | 7.355949 | 10.03 | 3.11105 | 6.877129 | 6.877129 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.005136) | (0.0119) | (0.009437) | (0.006794) | (0.003958) | (0.003958) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (8.881819) | (7.987502) | (17.01) | (3.768313) | (8.039071) | (8.039071) | |
Supplemental | |||||||
EBIT | (7.396376) | - | - | - | - | - | |
EBITDA | (8.822857) | (7.931252) | - | - | - | - | |