

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 3.217 | 4.387 | 4.875 | |
COGS | 0.103375 | 0.191129 | 0.261173 | 3.776 | 5.126 | 5.359 | |
Gross Profit | (0.103375) | (0.191129) | (0.261173) | (0.559) | (0.739) | (0.484) | |
Operating Expenses & Income | |||||||
Operating Income | (9.225013) | (13.28) | (13.04) | (15.23) | (11.27) | (11.32) | |
Total Operating Expenses | 9.121638 | 13.26 | 12.78 | 18.45 | 15.66 | 16.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.040845 | 7.113158 | 7.148864 | 6.11 | 3.59 | 4.212 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0207) | (0.026) | (0.0252) | (3.605) | (4.257) | (4.384) | |
Interest Income | 0.0243 | 0.170676 | 0.635066 | 0.42 | 0.161 | 0.131 | |
Income Tax Expense | 0.0207 | 0.026 | (0.000003) | - | - | - | |
Net Income | |||||||
Net Income | (9.561139) | (13.48) | (12.01) | (18.33) | (17.59) | (16.47) | |
Supplemental | |||||||
EBIT | (9.225013) | (13.28) | (13.04) | - | - | - | |
EBITDA | (9.121638) | (13.09) | (12.78) | - | - | - | |