

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0757 | 0.0562 | 0.0567 | 0.0568 | 0.0528 | 0.0536 | |
Gross Profit | (0.0757) | (0.0562) | (0.0567) | (0.0568) | (0.0528) | (0.0536) | |
Operating Expenses & Income | |||||||
Operating Income | (6.758751) | (5.295765) | (6.356195) | (3.281471) | (1.412601) | (1.887856) | |
Total Operating Expenses | 6.758751 | 5.295765 | 6.356195 | 3.281471 | 1.412601 | 1.887856 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.683019 | 2.928128 | 5.198267 | 1.366173 | 0.455606 | 0.83324 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004198) | (0.0133) | (0.008077) | (0.003631) | (0.013) | (0.0109) | |
Interest Income | 0.002818 | 0.0828 | 0.259698 | 0.0336 | - | 0.0674 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (6.760131) | (4.708487) | (5.661684) | (3.152517) | (0.809797) | (1.316839) | |
Supplemental | |||||||
EBIT | (6.66379) | (4.695176) | (5.653607) | (3.148886) | (0.796782) | (1.305892) | |
EBITDA | (6.680201) | (4.638966) | (5.596874) | (3.092117) | (0.743965) | (1.252284) | |