

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.160545 | 0.260444 | 0.105035 | 0.0371 | 0.009678 | 0.009638 | |
Gross Profit | (0.160545) | (0.260444) | (0.105035) | (0.0371) | (0.009678) | (0.009638) | |
Operating Expenses & Income | |||||||
Operating Income | (11.8) | (5.571678) | (1.54919) | (1.059441) | (1.794735) | (2.692909) | |
Total Operating Expenses | 11.32 | 5.436389 | 1.444156 | 1.059441 | 1.785057 | 2.683271 | |
R&D Expenses | 0.482446 | 0.135289 | - | - | - | - | |
Selling General & Admin Expenses | 5.496025 | 1.565568 | 0.334373 | 0.355836 | 0.309449 | 0.855391 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0333) | (0.0329) | (0.0244) | (0.0394) | (0.0485) | (0.0585) | |
Interest Income | 0.0249 | 0.0111 | 0.006775 | - | - | - | |
Income Tax Expense | 11.96 | 0.0329 | (0.000005) | - | - | - | |
Net Income | |||||||
Net Income | 0.376414 | (5.713075) | (1.56473) | (1.548602) | (1.80763) | (2.394634) | |
Supplemental | |||||||
EBIT | (11.48) | (5.685744) | (1.549195) | (1.467442) | (1.794734) | (2.703636) | |
EBITDA | (11.32) | (5.4253) | (1.44416) | (1.430336) | (1.785056) | (2.693943) | |