
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | - |
COGS | - | 0.0965 | 0.744783 | 1.58127 | 2.068821 | 2.068821 |
Gross Profit | - | (0.0965) | (0.744783) | (1.58127) | (2.068821) | (2.068821) |
Operating Expenses & Income | ||||||
Operating Income | (2.998473) | (15.84) | (30.05) | (39.06) | (50.84) | (50.84) |
Total Operating Expenses | 2.998473 | 15.84 | 30.05 | 39.06 | 50.84 | 50.84 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 2.184537 | 15.66 | 6.445224 | 7.469039 | 7.677507 | 7.677507 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.002511) | (0.51064) | (2.579947) | (3.109319) | (0.428371) | (0.428371) |
Interest Income | - | - | - | 0.114114 | 0.437638 | 0.437638 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (9.359605) | (36.41) | (32.38) | (42.42) | (59.09) | (59.09) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |