
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | 0.000004 | - | - | - | - | |
Gross Profit | - | (0.000004) | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (3.928) | (3.297) | (3.3) | (5.81654) | (8.875613) | (8.813399) | |
Total Operating Expenses | 3.928 | 3.537 | 4.5 | 5.81654 | 8.875613 | 8.813399 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.52049 | 3.179359 | 2.322 | 3.767782 | 4.378125 | 6.200957 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.146159) | (0.104031) | (0.126606) | (0.0974) | (0.015) | (0.151997) | |
Interest Income | 0.0163 | 0.008879 | 0.001314 | - | - | - | |
Income Tax Expense | 0.0772 | 1.084 | (0.167895) | - | - | - | |
Net Income | |||||||
Net Income | (4.151) | 0.956578 | (4.472) | (3.615375) | (6.898108) | (8.33858) | |
Supplemental | |||||||
EBIT | (4.151) | 0.957 | (4.472) | (3.324754) | (6.73387) | (8.186582) | |
EBITDA | (0.549) | 4.254 | (1.172) | (3.518018) | (6.73387) | (8.857987) | |