

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.006408 | 0.004485 | 0.00314 | 0.130778 | 0.123089 | 0.118945 | |
Gross Profit | (0.006408) | (0.004485) | (0.00314) | (0.130778) | (0.123089) | (0.118945) | |
Operating Expenses & Income | |||||||
Operating Income | (3.403459) | (2.165623) | (2.09328) | (2.523695) | (2.784861) | (4.269326) | |
Total Operating Expenses | 3.345135 | 1.857045 | 2.090135 | 2.523695 | 2.784861 | 4.269326 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.345135 | 1.282249 | 0.18518 | 2.042925 | 2.161392 | 3.483622 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.005639) | (0.00919) | (0.008574) | (0.008241) | (0.007067) | (0.009245) | |
Interest Income | 0.0352 | 0.0767 | 0.150252 | 0.114823 | 0.0792 | 0.103957 | |
Income Tax Expense | (0.311607) | 0.617723 | 0.13084 | - | - | - | |
Net Income | |||||||
Net Income | (1.212704) | (1.10341) | (2.215792) | (2.509619) | (3.853902) | (5.768595) | |
Supplemental | |||||||
EBIT | (3.403459) | (2.165623) | (2.09328) | (2.412439) | (4.643541) | (6.143981) | |
EBITDA | (3.397051) | (2.161138) | (2.09014) | (2.410241) | (4.642003) | (6.142674) | |