

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0211 | 0.0158 | 0.0305 | 0.0296 | 0.023 | 0.0237 | |
Gross Profit | (0.0211) | (0.0158) | (0.0305) | (0.0296) | (0.023) | (0.0237) | |
Operating Expenses & Income | |||||||
Operating Income | (4.313177) | (3.419272) | (3.51714) | (4.527797) | (5.561555) | (5.548783) | |
Total Operating Expenses | 4.292113 | 3.403423 | 3.51714 | 4.498167 | 5.538562 | 5.525115 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.626113 | 3.536013 | 1.008892 | - | - | 2.641504 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.40317) | (0.0425) | (0.0209) | (0.001139) | (0.003804) | (0.003812) | |
Interest Income | 0.271355 | 0.383838 | 0.263575 | - | - | 0.127712 | |
Income Tax Expense | (0.0183) | 0.402296 | 0.0694 | 0.426012 | (0.0347) | (0.0153) | |
Net Income | |||||||
Net Income | (3.14825) | (3.395418) | (3.410411) | (2.406801) | (5.085942) | (5.14388) | |
Supplemental | |||||||
EBIT | (4.075217) | (3.244458) | (3.314172) | (4.527796) | (5.561555) | (5.548783) | |
EBITDA | (4.054153) | (3.228609) | (3.283626) | (4.498167) | (5.538564) | (5.525116) | |