
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | 0.003138 | 0.000947 | 0.000947 |
COGS | 0.08 | - | - | 0.001477 | 0.001329 | 0.001329 |
Gross Profit | (0.08) | - | - | 0.001661 | (0.000382) | (0.000382) |
Operating Expenses & Income | ||||||
Operating Income | (8.103747) | (1.147293) | (0.68025) | (1.463477) | (2.208322) | (2.081863) |
Total Operating Expenses | 8.103747 | 1.147293 | 0.68025 | 1.466615 | 2.209269 | 2.08281 |
R&D Expenses | 0.381375 | - | - | - | - | - |
Selling General & Admin Expenses | 7.542372 | 1.047293 | 0.571917 | 0.924826 | 1.214884 | 1.156217 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.005817) | (0.006435) | (0.005551) | (0.0466) | (0.229879) | (0.191699) |
Interest Income | - | 0.0393 | 0.0239 | - | 0.000007 | 0.000005 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (21.75) | (5.882086) | (2.213765) | (5.608125) | (3.555921) | (3.400891) |
Supplemental | ||||||
EBIT | - | (7.055008) | (2.208214) | (5.561569) | (3.326042) | (3.209462) |
EBITDA | - | (6.955008) | (2.174881) | (5.241257) | (2.552986) | (2.504198) |