

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0747 | 0.133553 | 0.105191 | 0.0708 | 0.0566 | 0.116992 | |
Gross Profit | (0.0746) | (0.134) | (0.105) | (0.0708) | (0.0566) | (0.116992) | |
Operating Expenses & Income | |||||||
Operating Income | (3.118897) | (3.185) | (5.707) | (4.08) | (2.164599) | (4.454225) | |
Total Operating Expenses | 2.713241 | 3.185 | 5.707 | 4.08 | 2.107994 | 4.411504 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.713241 | 3.185 | 5.707 | 4.08 | 2.16924 | 2.226325 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004506) | (0.00473) | (0.003503) | (0.003185) | (0.002382) | (0.001485) | |
Interest Income | 0.001335 | 0.0828 | 0.114825 | 0.542637 | 0.460425 | - | |
Income Tax Expense | 0.332223 | 0.0828 | - | - | - | - | |
Net Income | |||||||
Net Income | (3.121852) | (3.107) | (5.595) | (3.54) | (1.71092) | (3.460487) | |
Supplemental | |||||||
EBIT | (3.117419) | (3.102553) | (5.733191) | (4.08) | (2.164598) | (4.454224) | |
EBITDA | (2.989849) | (2.969) | (5.628) | (4.023448) | (2.107994) | (4.354389) | |