

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 0.820137 | 1.362163 | 1.698916 | |
COGS | 0.0144 | - | 0.0656 | 3.755 | 3.447071 | 3.207906 | |
Gross Profit | (0.0144) | - | (0.0656) | (2.935) | (2.084908) | (1.50899) | |
Operating Expenses & Income | |||||||
Operating Income | (2.993) | (5.211809) | (1.581) | (3.606) | (3.347764) | (2.890373) | |
Total Operating Expenses | 2.616 | 5.211809 | 1.579 | 0.67133 | 1.262856 | 1.381383 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.614 | 4.905989 | 1.25 | 0.5932 | 0.959331 | 0.955295 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.507) | (2.290319) | (1.697) | (2.264) | (2.449415) | (2.418772) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.507 | - | 2.693 | - | - | - | |
Net Income | |||||||
Net Income | (8.832) | (8.53102) | 3.688 | (9.906) | (11.13) | (11.32) | |
Supplemental | |||||||
EBIT | (2.616708) | (5.211809) | (1.575) | (7.642) | (3.347764) | (8.712582) | |
EBITDA | (2.614) | (5.945767) | (1.447153) | (7.525629) | (3.251846) | (7.784416) | |