
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.042 | 0.0628 | 0.262824 | 0.262824 | 0.558697 | 0.697825 | |
Gross Profit | (0.042) | (0.0628) | (0.262824) | (0.262824) | (0.558697) | (0.697825) | |
Operating Expenses & Income | |||||||
Operating Income | (3.266237) | (4.619146) | (5.864845) | (5.864845) | (9.897642) | (13.25) | |
Total Operating Expenses | 3.22425 | 4.556332 | 5.602021 | 5.602021 | 9.338945 | 12.55 | |
R&D Expenses | 0.353679 | - | - | - | - | - | |
Selling General & Admin Expenses | 2.257207 | 4.088027 | 5.602021 | 5.602021 | 9.338945 | 7.491343 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003758) | (0.02) | (0.0463) | (0.0463) | (0.0654) | (0.0581) | |
Interest Income | 0.87915 | 0.0916 | 0.172807 | 0.375882 | 4.674154 | 3.553827 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (3.883896) | (4.953433) | (6.658894) | (6.658894) | (5.475812) | (8.906068) | |
Supplemental | |||||||
EBIT | (1.121817) | (5.96362) | (8.027731) | (8.027731) | (9.897642) | (10.75) | |
EBITDA | (1.07983) | (5.900806) | (7.871602) | (7.764907) | (9.338945) | (10.05) | |