
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 0.0531 | 0.573101 | 0.417082 | |
COGS | 0.0232 | 0.0388 | 0.0285 | 0.0133 | 0.643691 | - | |
Gross Profit | (0.0232) | (0.0388) | (0.0285) | 0.0531 | (0.0706) | 0.0807 | |
Operating Expenses & Income | |||||||
Operating Income | (6.637) | (6.68) | (4.755) | (2.22) | (2.428434) | (2.175633) | |
Total Operating Expenses | 6.637 | 6.68 | 4.755 | 2.151088 | 2.357845 | 2.256301 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.678028 | 5.769078 | 4.633 | 2.244 | 1.750676 | 1.708204 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.912) | (4.202) | (0.577745) | (0.568896) | (0.488559) | (0.198086) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 3.09 | 5.349 | - | - | - | - | |
Net Income | |||||||
Net Income | (12.7) | (10.02) | (3.194) | (2.582) | (77.62) | (20.4) | |
Supplemental | |||||||
EBIT | (10.69) | (5.585) | (4.755) | (2.013) | (2.428434) | (2.33597) | |
EBITDA | (10.66) | (5.544601) | (4.727009) | (1.999068) | (1.784743) | (1.889093) | |