

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.103303 | 0.133955 | 0.0839 | 0.0594 | 0.0769 | 0.0871 | |
Gross Profit | (0.103303) | (0.133955) | (0.0839) | (0.0594) | (0.0769) | (0.0871) | |
Operating Expenses & Income | |||||||
Operating Income | (2.567405) | (8.562826) | (9.969148) | (9.87274) | (10.73) | (11.16) | |
Total Operating Expenses | 2.464102 | 6.850819 | 9.969148 | 9.87274 | 10.65 | 11.07 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.455424 | 0.284792 | 0.305033 | 1.003131 | 0.613826 | 1.053092 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.167963) | (1.566742) | (3.868695) | (0.495081) | (2.15295) | (3.080781) | |
Interest Income | - | - | - | - | 0.0316 | 0.0523 | |
Income Tax Expense | 2.167963 | 1.566742 | 0.000003 | - | - | - | |
Net Income | |||||||
Net Income | (4.625231) | (8.562826) | (9.942793) | (9.87274) | (11.99) | (12.92) | |
Supplemental | |||||||
EBIT | (2.567405) | (6.885989) | (6.085794) | (8.503907) | (10.73) | (11.24) | |
EBITDA | (2.464102) | (6.752034) | (6.001847) | (8.444479) | (10.65) | (11.16) | |