
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0393 | 0.0875 | 0.0775 | 0.088 | 2.711446 | 6.289875 | |
Gross Profit | (0.0393) | (0.0875) | (0.0775) | (0.088) | (2.711446) | (6.289875) | |
Operating Expenses & Income | |||||||
Operating Income | (5.145) | (5.73) | (4.984) | (6.22) | (8.05715) | (12.79) | |
Total Operating Expenses | 5.145 | 5.73 | 4.984 | 6.22 | 5.345701 | 6.500387 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.145 | 5.73 | 4.984 | 6.22 | 4.368459 | 4.405819 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.003368) | (0.948) | (3.110585) | (3.651136) | |
Interest Income | - | - | 0.340189 | 0.682422 | 0.31845 | 0.231211 | |
Income Tax Expense | (0.0721) | (0.394) | 0.000003 | - | - | - | |
Net Income | |||||||
Net Income | (5.112) | (5.424) | (4.817) | (9.148) | (8.733733) | (14.37) | |
Supplemental | |||||||
EBIT | (5.184855) | (5.817) | (5.061008) | (6.308087) | (8.057149) | (10.83) | |
EBITDA | (5.17) | (5.729532) | (5.035) | (6.289) | (5.345703) | (4.537528) | |