

| 2023 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.209133 | 0.209133 | 0.211187 | 0.201365 | 0.165768 | 0.16941 | |
Gross Profit | (0.209133) | (0.209133) | (0.211) | (0.201365) | (0.165768) | (0.16941) | |
Operating Expenses & Income | |||||||
Operating Income | (8.065828) | (8.065828) | (7.14597) | (6.122712) | (5.791504) | (5.91301) | |
Total Operating Expenses | 8.065828 | 8.065828 | 6.935 | 5.921347 | 5.625736 | 5.7436 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.557521 | 6.557521 | 5.899814 | 5.093177 | 4.890074 | 4.749586 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.260583 | 0.260583 | 0.907891 | 0.74119 | 0.937453 | 0.937453 | |
Income Tax Expense | - | - | 1.172601 | - | - | 0.115112 | |
Net Income | |||||||
Net Income | (7.756282) | (7.756282) | (5.962) | (3.84932) | (4.076494) | (4.165345) | |
Supplemental | |||||||
EBIT | - | - | (5.968187) | (3.873054) | (5.791504) | (5.91301) | |
EBITDA | - | - | (5.757) | (3.676515) | (5.625736) | (5.7436) | |