

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.058 | 0.0793 | 0.0979 | 0.083 | 0.065 | 0.065 | |
Gross Profit | (0.058) | (0.0793) | (0.0979) | (0.083) | (0.065) | (0.065) | |
Operating Expenses & Income | |||||||
Operating Income | (22.82) | (10.89) | (8.40864) | (8.703302) | (28.78) | (28.78) | |
Total Operating Expenses | 22.77 | 10.82 | 8.310738 | 8.703302 | 28.78 | 28.78 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.385476 | 3.266034 | 1.612951 | 2.201582 | 2.888059 | 2.888059 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.581825) | (1.017502) | (1.660169) | (1.879518) | (1.955474) | (1.955474) | |
Interest Income | 0.006144 | 0.0133 | 0.003857 | 0.0398 | 0.0132 | 0.0132 | |
Income Tax Expense | 0.581825 | 0.938163 | - | - | - | - | |
Net Income | |||||||
Net Income | (23.41) | (12.33) | (9.971545) | (10.83) | (30.22) | (30.22) | |
Supplemental | |||||||
EBIT | (22.82) | (10.97) | (8.40864) | - | - | - | |
EBITDA | (22.76) | (10.89) | (8.310739) | - | - | - | |