

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.127711 | 0.245919 | 0.341414 | 0.421625 | 0.249878 | 0.046 | |
Gross Profit | (0.127711) | (0.245919) | (0.341414) | (0.421625) | (0.249878) | (0.046) | |
Operating Expenses & Income | |||||||
Operating Income | (10.11) | (11.24) | (5.093061) | (5.02638) | (6.84669) | (8.846374) | |
Total Operating Expenses | 9.981536 | 10.99 | 4.719593 | 4.604753 | 6.84669 | 8.846374 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.981536 | 10.99 | 4.719593 | 3.957436 | 5.664484 | 8.204317 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000472) | (0.002498) | (0.0912) | (0.0501) | (0.0369) | (0.0422) | |
Interest Income | 0.0791 | 0.0824 | 0.0324 | 0.218617 | 0.0644 | 0.32675 | |
Income Tax Expense | 2.719 | 1.264 | 4.447884 | 4.142 | - | - | |
Net Income | |||||||
Net Income | (12.15) | (11.07) | (4.3935) | (7.737292) | (6.259398) | (7.213383) | |
Supplemental | |||||||
EBIT | (9.404591) | (9.792711) | (1.730211) | (5.026385) | - | - | |
EBITDA | (9.276881) | (9.546792) | (1.388797) | (4.60476) | - | - | |