

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 104.3 | - | - | - | - | - | |
Gross Profit | (104.3) | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (104.3) | (0.0838) | (0.0411) | (0.0353) | (0.0342) | 0.0113 | |
Total Operating Expenses | 104.3 | 0.0653 | 0.0411 | 0.0353 | 0.0342 | 0.0229 | |
R&D Expenses | - | 0.0185 | - | - | - | - | |
Selling General & Admin Expenses | 104.3 | 0.0468 | 0.0411 | 0.0353 | 0.0342 | 0.0229 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.19541) | (0.0376) | (0.0363) | (0.0364) | (0.0363) | (0.0365) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.19541 | 65.35 | (0.000041) | - | - | - | |
Net Income | |||||||
Net Income | (104.7) | (65.45) | (0.0774) | (0.073) | (0.0704) | (0.0594) | |
Supplemental | |||||||
EBIT | (104.3) | (0.0653) | (0.0823) | (0.0366) | (0.0342) | 0.005562 | |
EBITDA | (104.3) | (0.0642) | (0.0411) | (0.001242) | (0.0342) | 0.0113 | |