

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.434552 | 0.619538 | 0.405397 | 0.0448 | 0.0185 | 0.0198 | |
COGS | 0.273796 | 0.369313 | 0.313756 | 0.009394 | - | - | |
Gross Profit | 0.160756 | 0.250225 | 0.0916 | 0.0354 | 0.0185 | 0.0198 | |
Operating Expenses & Income | |||||||
Operating Income | (2.079113) | (3.848998) | (2.345446) | (6.140706) | (3.183625) | (4.26033) | |
Total Operating Expenses | 2.239869 | 4.099223 | 2.437087 | 6.176126 | 3.202152 | 4.280136 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.20737 | 3.968669 | 2.393755 | 6.176125 | 2.573679 | 4.217732 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0164) | (1.757057) | (2.567096) | (0.503003) | (1.135607) | (1.032318) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.161555 | 0.0751 | 2.595471 | - | - | 0.00065 | |
Net Income | |||||||
Net Income | (0.947185) | (5.738046) | (4.915167) | (6.643709) | (1.981127) | 0.736357 | |
Supplemental | |||||||
EBIT | (0.769263) | (3.905858) | (2.348066) | (6.169594) | - | - | |
EBITDA | (0.736764) | (3.775304) | (2.304734) | (6.140706) | (0.84552) | - | |