
| 2021 | 2022 | 2023 | 2024 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0367 | - | 0.0983 | 0.267705 | 0.841856 | 0.953013 | |
Gross Profit | (0.0367) | - | (0.0983) | (0.267705) | (0.841856) | (0.953013) | |
Operating Expenses & Income | |||||||
Operating Income | (0.640441) | (1.706201) | (2.775215) | (3.923884) | (7.213534) | (19.94) | |
Total Operating Expenses | 0.640441 | 1.706201 | 2.775215 | 3.923884 | 7.213534 | 19.94 | |
R&D Expenses | - | - | 0.378202 | 1.039053 | 0.225845 | 3.932433 | |
Selling General & Admin Expenses | 0.502628 | 1.706201 | 2.018185 | 2.200229 | 5.175669 | 14.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0497) | - | - | - | (0.221691) | (0.501868) | |
Interest Income | - | - | 0.0133 | 0.057 | 0.001735 | 0.000877 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.965042) | (5.014439) | (4.120402) | (3.652584) | (15.92) | (20.6) | |
Supplemental | |||||||
EBIT | (0.002599) | (1.706201) | (2.775215) | (3.923884) | (15.7) | (20.1) | |
EBITDA | (0.878587) | (1.324145) | (2.718213) | (3.66288) | (14.9) | (19.16) | |