

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.0396 | - | - | - | |
COGS | 0.0527 | 0.0881 | 0.0698 | 0.000018 | 0.144398 | 0.238684 | |
Gross Profit | (0.0527) | (0.0881) | (0.0698) | (0.000018) | (0.123311) | (0.218031) | |
Operating Expenses & Income | |||||||
Operating Income | (2.207712) | (0.73841) | (0.734353) | (0.559675) | (0.412609) | (0.44788) | |
Total Operating Expenses | 2.155562 | 0.650242 | 0.664591 | 0.000541 | 0.288717 | 0.151435 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.208301 | 0.738384 | 0.883737 | 0.0662 | 0.263668 | 0.195903 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.220645) | (0.196076) | (0.518809) | (0.00044) | (0.376403) | (0.328642) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.111039 | 0.000001 | (0.000007) | - | - | - | |
Net Income | |||||||
Net Income | (2.927933) | (1.118994) | (1.501284) | (1.070413) | (1) | (0.671801) | |
Supplemental | |||||||
EBIT | (2.231357) | (0.766226) | (0.764618) | (0.000582) | (0.402663) | (0.33845) | |
EBITDA | (1.834934) | (0.666463) | (0.734423) | 0.00221 | (0.258265) | (0.120642) | |