

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.000367 | 0.1352 | 0.1352 | 0.135176 | 0.13566 | 0.135774 | |
Gross Profit | (0.000367) | (0.1352) | (0.1352) | (0.135176) | (0.13566) | (0.135774) | |
Operating Expenses & Income | |||||||
Operating Income | (5.915449) | (3.446039) | (3.486501) | (3.789694) | (4.528749) | (10.07) | |
Total Operating Expenses | 5.915082 | 3.446039 | 3.486501 | 3.789694 | 4.528749 | 10.07 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.073085 | 2.029773 | 1.99554 | 2.290866 | 2.625317 | 2.75626 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0203) | (2.680054) | (2.680054) | - | - | - | |
Interest Income | 0.0816 | 0.35395 | 0.0971 | 0.0839 | 0.0738 | 2.15016 | |
Income Tax Expense | 0.0816 | 2.680054 | 2.680054 | - | - | - | |
Net Income | |||||||
Net Income | (5.980288) | (3.041693) | (3.397969) | (3.599372) | (4.638333) | (3.15379) | |
Supplemental | |||||||
EBIT | (5.915449) | (2.921171) | (3.460284) | (3.426556) | - | - | |
EBITDA | (5.915082) | (3.446039) | (3.486501) | (3.789694) | (4.528749) | (9.969357) | |