

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.62459 | 0.2475 | 0.045 | - | 0.006 | 0.046 | |
COGS | 0.145472 | 0.0498 | 0.0556 | 0.186004 | - | - | |
Gross Profit | 0.479118 | 0.197663 | (0.0556) | (0.186004) | 0.006 | - | |
Operating Expenses & Income | |||||||
Operating Income | 0.224426 | (0.0228) | (0.1163) | (0.271) | (13.11) | (13.94) | |
Total Operating Expenses | 0.400164 | 0.270336 | 0.0607 | 0.0853 | 13.11 | 13.34 | |
R&D Expenses | 0.001336 | - | - | - | - | - | |
Selling General & Admin Expenses | 0.400164 | 0.270336 | 0.0607 | 0.0853 | 0.21784 | 12.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.244291) | (0.231671) | (0.224375) | (0.231402) | (0.2059) | (0.116314) | |
Interest Income | 0.0529 | 0.003311 | 0.007799 | - | - | - | |
Income Tax Expense | 0.217992 | 0.513844 | (0.1163) | - | - | - | |
Net Income | |||||||
Net Income | (0.797) | (0.768) | (0.381571) | (0.528) | (31.77) | (31.67) | |
Supplemental | |||||||
EBIT | (0.565416) | (0.537) | (0.157196) | (0.76) | (31.56) | (44.48) | |
EBITDA | (0.564) | (0.53692) | (0.145855) | (0.751496) | (31.56) | (31.83) | |