

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.741725 | 5.420972 | 3.626809 | 2.082124 | 0.291501 | 0.223174 | |
COGS | 4.914933 | 7.749299 | 6.801137 | 2.48184 | 1.378952 | 1.415594 | |
Gross Profit | (0.173208) | (2.328327) | (3.174328) | (0.399716) | (1.087451) | (1.19242) | |
Operating Expenses & Income | |||||||
Operating Income | (3.031101) | (11.29) | (4.795209) | (2.018063) | (1.87282) | (2.073965) | |
Total Operating Expenses | 2.995308 | 2.470993 | 8.422018 | 4.100187 | 2.164321 | 2.297139 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.995308 | 2.470993 | 1.620881 | 1.618347 | 1.080411 | 1.093076 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.247964) | (0.320982) | (0.470987) | (0.384279) | (0.252582) | (0.228246) | |
Interest Income | 0.007143 | - | - | - | - | - | |
Income Tax Expense | 0.005827 | (6.171699) | - | - | - | - | |
Net Income | |||||||
Net Income | (3.463185) | (16.67) | (5.613) | (4.588118) | (2.119977) | (2.322903) | |
Supplemental | |||||||
EBIT | (3.031101) | (11.29) | - | - | - | - | |
EBITDA | 1.418762 | (5.687504) | - | - | - | - | |