

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0492 | 0.0206 | 0.0126 | 0.009419 | 0.121796 | 0.0515 | |
Gross Profit | (0.0492) | (0.0206) | (0.0126) | (0.009419) | (0.121796) | (0.0515) | |
Operating Expenses & Income | |||||||
Operating Income | (3.540531) | 0.412334 | (1.266579) | (0.254202) | (5.327692) | (5.882633) | |
Total Operating Expenses | 3.491339 | 1.357958 | 1.266579 | 0.254202 | 5.205896 | 5.660815 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.500483 | 1.030435 | 0.853686 | 0.51103 | 0.690469 | 0.858501 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.392904) | (0.005715) | - | - | - | - | |
Interest Income | 0.000092 | 0.005715 | 0.032 | 0.0454 | 0.0147 | 0.0263 | |
Income Tax Expense | 0.00455 | 0.00452 | 0.002217 | 0.001055 | 0.000347 | 0.000875 | |
Net Income | |||||||
Net Income | (2.447652) | (3.168199) | (1.251188) | (0.168785) | (13.1) | (13.89) | |
Supplemental | |||||||
EBIT | (3.540531) | (1.37853) | (1.266579) | (0.254202) | (1.127075) | (1.051524) | |
EBITDA | (3.491339) | (1.357958) | (1.238407) | (0.244783) | (1.005279) | (1.000013) | |