

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.166861 | 0.25004 | 0.229807 | 0.0958 | 0.098 | 0.098 | |
Gross Profit | (0.166861) | (0.25004) | (0.229807) | (0.0958) | (0.098) | (0.098) | |
Operating Expenses & Income | |||||||
Operating Income | (3.643586) | (3.113032) | (2.66676) | (2.142553) | (2.556059) | (2.556059) | |
Total Operating Expenses | 4.132287 | 3.115096 | 2.436952 | 2.142553 | 2.556059 | 2.556059 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.485056 | 0.476506 | 0.640063 | 0.633344 | 0.787645 | 0.787645 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0148) | (0.0195) | (0.0899) | (0.327261) | (0.58008) | (0.58008) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.670403 | 0.27164 | 0.000003 | - | - | - | |
Net Income | |||||||
Net Income | (3.777609) | (3.273819) | (2.690599) | (2.375482) | (3.140708) | (3.140708) | |
Supplemental | |||||||
EBIT | (3.643586) | (3.113031) | (2.666757) | - | - | - | |
EBITDA | (3.476725) | (2.862992) | (2.43695) | - | - | - | |