
| 2020 | 2021 | 2022 | 2023 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.710509 | 0.355221 | 0.388206 | 0.423731 | 1.29081 | 1.29081 | |
COGS | 0.782701 | 0.461246 | 0.614972 | 0.492323 | 2.491726 | 2.508997 | |
Gross Profit | (0.0722) | (0.106025) | (0.226766) | (0.0686) | (1.200916) | (1.218187) | |
Operating Expenses & Income | |||||||
Operating Income | (0.59407) | (1.0001) | (4.21258) | (1.81924) | (3.738167) | (3.738167) | |
Total Operating Expenses | 0.521881 | 0.894078 | 3.985813 | 1.750652 | 2.537251 | 2.51998 | |
R&D Expenses | 0.0196 | - | - | 0.001835 | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.127012) | (0.127012) | (0.127012) | (0.127012) | (2.226267) | (2.226267) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.793628) | (1.14285) | (4.339591) | (1.946256) | (5.893877) | (5.893877) | |
Supplemental | |||||||
EBIT | (0.76593) | (1.206397) | (4.449138) | (2.047725) | (3.738167) | (3.738167) | |
EBITDA | (0.59407) | (1.0001) | (4.21258) | (1.81924) | (3.630688) | (3.630688) | |