

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.025 | - | - | - | - | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (4.677489) | (2.413604) | (2.588477) | (1.650142) | (1.364165) | (1.364165) | |
Total Operating Expenses | 4.677489 | 2.413604 | 2.588477 | 1.650142 | 1.364165 | 1.364165 | |
R&D Expenses | 0.361298 | 0.214965 | 0.0867 | 0.000325 | - | 0.000075 | |
Selling General & Admin Expenses | 4.112664 | 2.198639 | 2.501225 | 1.649617 | - | 1.15052 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.705075) | (0.334847) | (0.307613) | (0.463424) | (0.765013) | (0.765013) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.189049) | (0.002414) | (2.588477) | - | 0.008907 | - | |
Net Income | |||||||
Net Income | (5.004466) | (3.310848) | (2.87809) | (1.341979) | 0.847195 | 0.856101 | |
Supplemental | |||||||
EBIT | (4.677489) | (2.413604) | (2.570477) | (0.878555) | - | - | |
EBITDA | (4.48844) | (2.413604) | (2.52734) | (0.804339) | (1.364165) | (1.154818) | |