
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.002169 | 0.006041 | 0.647497 | 0.743119 | 0.764607 | 0.764607 | |
Gross Profit | (0.002169) | (0.006041) | (0.647497) | (0.743119) | (0.764607) | (0.764607) | |
Operating Expenses & Income | |||||||
Operating Income | (7.49176) | (6.209164) | (8.496488) | (6.955519) | (8.331756) | (8.331756) | |
Total Operating Expenses | 7.49176 | 6.209164 | 8.496488 | 6.955519 | 8.331756 | 8.331756 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.869632 | 2.534726 | 2.73934 | 3.18258 | 3.599777 | 3.599778 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.398903) | (0.46301) | (1.156483) | (1.69069) | (1.694855) | (1.694857) | |
Interest Income | 0.000003 | - | - | 0.0446 | 0.0677 | 0.0677 | |
Income Tax Expense | 0.277627 | (0.0376) | - | - | - | - | |
Net Income | |||||||
Net Income | (7.837316) | (6.450531) | (8.056445) | (9.050423) | (15.56) | (15.56) | |
Supplemental | |||||||
EBIT | (7.49176) | (6.209164) | (6.866555) | (7.340484) | (13.86) | (13.86) | |
EBITDA | (7.158617) | (6.023171) | (6.865197) | (7.337809) | (13.86) | (13.86) | |