

| 2021 | 2022 | 2023 | 2024 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.11093 | 0.361978 | 0.32731 | - | 0.138405 | 0.138405 | |
Gross Profit | (0.11093) | (0.361978) | (0.32731) | - | (0.138405) | (0.138405) | |
Operating Expenses & Income | |||||||
Operating Income | (16.43) | (11.9) | (10.77) | (7.942944) | (10.22) | (10.22) | |
Total Operating Expenses | 16.43 | 13.85 | 11.28 | 7.942944 | 10.22 | 10.22 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.354904 | 2.384816 | 2.329881 | - | 2.317994 | 2.317994 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0387) | (0.0107) | (0.00454) | - | (0.0113) | (0.0113) | |
Interest Income | - | 0.0217 | 0.0591 | - | 0.19313 | 0.19313 | |
Income Tax Expense | 0.149556 | 2.301875 | 0.780252 | - | - | - | |
Net Income | |||||||
Net Income | (16.47) | (11.1) | (10.77) | - | (9.626425) | (9.626425) | |
Supplemental | |||||||
EBIT | (16.43) | (11.9) | (10.77) | - | (9.615164) | (9.615164) | |
EBITDA | (16.32) | (11.54) | (10.44) | - | (9.476759) | (9.476759) | |