

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | 0.001481 | 0.002148 | 0.000966 | 0.00079 | 0.00079 | |
Gross Profit | - | (0.001481) | (0.002148) | (0.000966) | (0.00079) | (0.00079) | |
Operating Expenses & Income | |||||||
Operating Income | (2.181347) | (2.75102) | (2.326365) | (2.464621) | (1.907688) | (1.907688) | |
Total Operating Expenses | 2.190441 | 2.75102 | 2.326365 | 2.464621 | 1.907688 | 1.907688 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.190441 | 2.593348 | 2.643221 | 2.160519 | 1.784823 | 1.784823 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.665736) | (1.272763) | (0.005721) | (0.005908) | (0.006485) | (0.006485) | |
Interest Income | - | 0.006619 | 0.0269 | 0.028 | 0.0151 | 0.0151 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (4.478344) | (1.331376) | (2.485781) | 0.151859 | (1.923221) | (1.923221) | |
Supplemental | |||||||
EBIT | (2.181347) | (0.0586) | (2.614577) | 0.217201 | (1.916736) | (1.916736) | |
EBITDA | - | (0.0571) | (2.612429) | 0.218168 | (1.915946) | (1.915946) | |