

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.422576 | 0.281528 | 0.34832 | 0.424307 | 0.842858 | 0.945043 | |
Gross Profit | (0.422576) | (0.281528) | (0.34832) | (0.424307) | (0.842858) | (1.093725) | |
Operating Expenses & Income | |||||||
Operating Income | (0.827908) | (0.578933) | (0.552168) | (0.712876) | (1.799728) | (2.074588) | |
Total Operating Expenses | 0.405332 | 0.295442 | 0.203848 | 0.288569 | 0.956869 | 0.980862 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.405332 | 0.295442 | 0.2005 | 0.000285 | 0.567168 | 0.881516 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.335774) | (0.362319) | (0.411826) | (0.000416) | (0.541614) | (0.335058) | |
Interest Income | 0.000785 | 0.0191 | 0.056 | 0.0573 | 0.0395 | 0.0191 | |
Income Tax Expense | 0.335774 | 0.362319 | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | (1.206924) | (1.279508) | (0.767686) | (0.0258) | 1.457623 | 0.275836 | |
Supplemental | |||||||
EBIT | (0.855351) | (0.597991) | (0.571571) | (0.0247) | (1.799727) | (2.201623) | |
EBITDA | (0.798223) | (0.558559) | (0.532139) | 0.0205 | (0.956869) | (1.587006) | |