

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.003022 | - | - | - | |
COGS | 0.0556 | 0.0728 | (0.003022) | 0.0276 | 0.0293 | 0.0281 | |
Gross Profit | (0.0556) | (0.0728) | 0.003022 | (0.0276) | (0.0293) | (0.0281) | |
Operating Expenses & Income | |||||||
Operating Income | (6.497983) | (3.76506) | (2.19) | (1.150346) | (0.701255) | (1.438964) | |
Total Operating Expenses | 6.838873 | 3.897642 | 2.189951 | 1.150346 | 1.429276 | 1.570983 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.049504 | 1.488003 | 0.779702 | 0.417215 | 0.751137 | 0.963987 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.185664) | (0.164476) | (0.0978) | (0.406121) | (0.390085) | (0.145118) | |
Interest Income | 0.003791 | 0.002142 | 0.00552 | - | 0.000608 | 0.0763 | |
Income Tax Expense | 0.000004 | 0.0167 | 0.000002 | 0.000001 | - | - | |
Net Income | |||||||
Net Income | (4.496029) | (5.253063) | (2.878) | (1.93) | (1.338824) | (1.739072) | |
Supplemental | |||||||
EBIT | (6.497794) | (3.76506) | (2.189951) | (1.150346) | (1.25438) | (1.783403) | |
EBITDA | (6.442201) | (3.696187) | (2.148094) | (1.120029) | (1.238521) | (1.753213) | |