

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.015 | 0.015 | 0.015 | - | - | - | |
Gross Profit | (0.015) | (0.015) | (0.015) | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (4.261908) | (2.822735) | (2.201272) | (1.78559) | (1.93461) | (2.161903) | |
Total Operating Expenses | 4.25316 | 2.812997 | 2.201272 | 1.78559 | 1.93461 | 2.161903 | |
R&D Expenses | 0.0739 | - | - | - | - | - | |
Selling General & Admin Expenses | 2.788901 | 0.65413 | 0.320625 | 0.162755 | 0.181771 | 0.235842 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | 0.0682 | 0.0589 | 0.007337 | |
Income Tax Expense | 0.006252 | 0.005262 | - | - | - | - | |
Net Income | |||||||
Net Income | (4.274412) | (2.833259) | (2.284301) | (1.566113) | (1.879567) | (2.100551) | |
Supplemental | |||||||
EBIT | (4.261908) | (2.822735) | (2.201272) | (1.78559) | (1.93461) | (2.161903) | |
EBITDA | (4.246908) | (2.807735) | (2.186272) | (1.78559) | (1.93461) | (2.161903) | |