
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 0.262509 | 0.350237 | |
COGS | - | 0.0619 | 0.062 | 0.0611 | 0.145895 | 0.187772 | |
Gross Profit | - | (0.0619) | (0.062) | (0.0611) | 0.116614 | 0.162465 | |
Operating Expenses & Income | |||||||
Operating Income | (0.842842) | (1.599156) | (0.798473) | (1.093468) | (3.015605) | (2.391852) | |
Total Operating Expenses | 0.842842 | 1.537282 | 0.736436 | 1.032418 | 3.132219 | 2.554317 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.842842 | 0.842842 | 0.798473 | 1.093 | 3.132219 | 2.554317 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.106965) | (0.686581) | (0.435241) | (0.478328) | 0.422112 | 0.36145 | |
Interest Income | 0.414468 | 0.431489 | 0.320155 | 0.132349 | 0.113866 | 0.135765 | |
Income Tax Expense | (0.0531) | 0.0697 | 0.0967 | 0.014 | 0.0405 | 0.0795 | |
Net Income | |||||||
Net Income | (12.23) | (4.457327) | (0.746786) | (1.559012) | (2.900041) | (2.562991) | |
Supplemental | |||||||
EBIT | (0.808154) | (3.701097) | (0.214845) | (1.066689) | (3.479951) | (3.043214) | |
EBITDA | (9.175727) | (3.639223) | (0.152808) | (1.005639) | (3.432986) | (3.017136) | |