

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.000098 | 0.00778 | 0.009314 | 0.009314 | 0.008877 | 0.0148 | |
Gross Profit | (0.000098) | (0.00778) | (0.009314) | (0.009314) | (0.008877) | (0.0148) | |
Operating Expenses & Income | |||||||
Operating Income | (0.250453) | (0.310762) | (0.163728) | (0.669) | (0.179024) | (0.447273) | |
Total Operating Expenses | 0.258031 | 0.310762 | 0.169988 | 0.627673 | 0.170147 | 0.432482 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.252481 | 0.309245 | 0.160201 | 0.269038 | 0.210512 | 0.246016 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.00192) | (0.007322) | (0.006992) | (0.000947) | (0.00077) | (0.002547) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.00192 | 0.0468 | 0.0226 | (0.000004) | - | - | |
Net Income | |||||||
Net Income | 0.0857 | (0.0359) | (0.298139) | (0.629) | (0.216716) | (0.403196) | |
Supplemental | |||||||
EBIT | (0.250453) | (0.273433) | (0.268581) | (0.669107) | (0.524522) | (0.548264) | |
EBITDA | (0.250355) | (0.265653) | (0.259267) | (0.463) | (0.260195) | (0.469333) | |