

| 2023 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.209133 | 0.209133 | 0.211341 | 0.201365 | 0.171466 | 0.170097 | |
Gross Profit | (0.209133) | (0.209133) | (0.211341) | (0.201365) | (0.171466) | (0.170097) | |
Operating Expenses & Income | |||||||
Operating Income | (8.065828) | (8.065828) | (6.104431) | (6.122712) | (5.990586) | (6.457232) | |
Total Operating Expenses | 8.065828 | 8.065828 | 5.904022 | 5.921347 | 5.81912 | 5.789924 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.557521 | 6.557521 | 1.608392 | 2.41546 | 4.890074 | 4.574953 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (1.0611) | (0.7876) | - | (0.42072) | |
Interest Income | 0.260583 | 0.260583 | 0.907891 | 0.74119 | 0.937453 | 1.29392 | |
Income Tax Expense | - | - | - | - | - | (0.706187) | |
Net Income | |||||||
Net Income | (7.756282) | (7.756282) | (6.026169) | (3.84932) | (4.216623) | (4.488207) | |
Supplemental | |||||||
EBIT | - | - | (6.318005) | (3.873054) | (5.990586) | (6.457232) | |
EBITDA | - | - | (6.104714) | (3.676515) | (5.81912) | (6.286539) | |