

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0143 | 0.0544 | 0.0573 | 0.016 | 0.0273 | 0.0122 | |
Gross Profit | (0.0143) | (0.0544) | (0.0573) | (0.016) | (0.0273) | (0.0122) | |
Operating Expenses & Income | |||||||
Operating Income | (2.775605) | (3.694422) | (2.015368) | (2.53938) | (3.544928) | (2.391324) | |
Total Operating Expenses | 2.775605 | 3.694422 | 2.015368 | 2.53938 | 3.544928 | 2.391324 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.447673 | 2.879127 | 1.498238 | 1.798907 | 3.298539 | 2.197981 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.19523) | (0.0225) | (0.0176) | (0.0181) | (0.16389) | (0.237407) | |
Interest Income | 0.0285 | 0.0359 | 0.008413 | 0.0292 | 0.39103 | 0.628934 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (3.173213) | (3.603403) | (1.802651) | (1.90404) | (2.204532) | (1.937685) | |
Supplemental | |||||||
EBIT | (2.538328) | (3.517965) | (1.831949) | (1.639381) | (2.119272) | (1.812643) | |
EBITDA | (2.986135) | (3.635163) | (1.773555) | (1.611952) | (2.091977) | (1.800478) | |