

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.463256 | 0.190559 | 0.148714 | 0.00038 | 0.00091 | 0.000911 | |
Gross Profit | (0.463256) | (0.190559) | (0.148714) | (0.00038) | (0.00091) | (0.00091) | |
Operating Expenses & Income | |||||||
Operating Income | (2.146931) | (0.506821) | (0.313) | (0.261779) | (0.284546) | (0.223179) | |
Total Operating Expenses | 1.683675 | 0.316262 | 0.313125 | 0.261779 | 0.283635 | 0.222267 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.683675 | 0.316262 | 0.29438 | 0.255653 | 0.247286 | 0.197313 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003087) | (0.007812) | (0.039) | (0.007552) | (0.006449) | (0.005999) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.002706 | 0.007305 | (0.001305) | - | - | - | |
Net Income | |||||||
Net Income | (2.292791) | (0.525) | (1.726) | (0.265) | (1.533219) | (1.472901) | |
Supplemental | |||||||
EBIT | (2.146931) | (0.506821) | (1.675) | (0.262) | (0.284546) | (0.224483) | |
EBITDA | (2.146931) | (0.506821) | (0.370074) | (0.26162) | (0.283635) | (0.223572) | |