

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.103261 | 0.167894 | 0.2069 | 0.157059 | 0.0976 | 0.178648 | |
Gross Profit | (0.103261) | (0.167894) | (0.2069) | (0.157059) | (0.0976) | (0.178648) | |
Operating Expenses & Income | |||||||
Operating Income | (5.170417) | (5.632367) | (5.135238) | (9.64279) | (7.470774) | (8.895006) | |
Total Operating Expenses | 5.067156 | 5.464473 | 4.928338 | 9.485731 | 7.373213 | 8.716358 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.795751 | 5.158797 | 4.637025 | 9.139385 | 7.053 | 8.303007 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.20796) | (0.0677) | - | - | - | - | |
Interest Income | 0.20796 | 0.584512 | 1.17695 | 2.676508 | 1.968352 | 2.126597 | |
Income Tax Expense | (0.564247) | 0.0677 | (0.2069) | - | - | - | |
Net Income | |||||||
Net Income | (3.708887) | (4.994178) | (3.338299) | (6.92183) | (3.119762) | (6.067861) | |
Supplemental | |||||||
EBIT | (5.170417) | (5.632367) | (5.135238) | (9.64279) | (7.470774) | (8.895006) | |
EBITDA | (5.067156) | (5.464473) | (4.928338) | (9.485131) | (7.373213) | (8.716358) | |