
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.006869 | (1.087981) | (1.087981) | 0.0111 | 0.0105 | (0.025) | |
COGS | 0.008847 | 0.000443 | - | - | 0.029 | - | |
Gross Profit | 0.006869 | (0.216254) | (1.087981) | 0.0111 | (0.029) | - | |
Operating Expenses & Income | |||||||
Operating Income | (1.084424) | (1.813865) | (2.073296) | (0.397091) | (6.037697) | (6.259954) | |
Total Operating Expenses | 1.518152 | 0.725884 | 0.985315 | 0.408199 | 6.008691 | 6.193197 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.691576 | 0.459488 | 0.714584 | 0.332593 | 2.248971 | 3.46576 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0128) | (0.0296) | (0.0319) | (0.0319) | (0.029) | (0.0256) | |
Interest Income | 0.001008 | 0.006869 | 0.004919 | 0.0111 | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (1.078961) | (2.073296) | (2.073296) | (1.788868) | (6.037697) | (6.268705) | |
Supplemental | |||||||
EBIT | (1.010326) | (1.010326) | (1.995514) | (1.756988) | (6.008691) | (8.767812) | |
EBITDA | (1.009883) | (1.009883) | 0.047 | 4.061778 | (6.008691) | (6.243078) | |