

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.036 | 0.0388 | 0.0284 | 0.0284 | 0.0237 | 0.0166 | |
Gross Profit | (0.036) | (0.0388) | (0.0284) | (0.0284) | (0.0237) | (0.0166) | |
Operating Expenses & Income | |||||||
Operating Income | (2.592859) | (1.578836) | (2.016253) | (1.035466) | (2.03316) | (2.165226) | |
Total Operating Expenses | 2.592859 | 1.578836 | 2.016253 | 1.035466 | 2.03316 | 2.165226 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.556852 | 1.540068 | 1.915928 | 0.954386 | 1.893102 | 2.001283 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.008632) | (0.007045) | (0.003792) | (0.002268) | (0.000528) | (0.000212) | |
Interest Income | 0.0188 | - | 0.001422 | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (4.667608) | (1.959182) | (2.680914) | (3.510707) | (2.987768) | (3.206431) | |
Supplemental | |||||||
EBIT | (3.011636) | (1.523656) | (2.677122) | (3.508439) | (2.98724) | (3.206219) | |
EBITDA | (4.622969) | (1.913369) | (2.648713) | (3.480031) | (2.963566) | (3.189647) | |