

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.171712 | 0.225842 | 0.309644 | 0.237868 | 0.137998 | 0.19062 | |
COGS | 0.167669 | 0.131272 | 0.260774 | 0.234601 | 0.112619 | 0.135987 | |
Gross Profit | 0.004043 | 0.0946 | 0.0489 | 0.003267 | 0.0254 | 0.0546 | |
Operating Expenses & Income | |||||||
Operating Income | (0.553386) | (0.458472) | (0.414824) | (0.461907) | (0.544197) | (0.521104) | |
Total Operating Expenses | 0.557429 | 0.553042 | 0.463694 | 0.465174 | 0.569576 | 0.575737 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.557429 | 0.553042 | 0.463694 | 0.465174 | 0.569576 | 0.575737 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.327271) | (0.384615) | (0.313235) | (0.606984) | (0.751986) | (0.738797) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.327271 | (0.216659) | (0.00142) | - | - | - | |
Net Income | |||||||
Net Income | (0.70165) | (0.626428) | (0.713083) | (1.045142) | (1.06022) | (1.50839) | |
Supplemental | |||||||
EBIT | (0.374379) | (0.241813) | (0.414824) | (0.438158) | (0.308234) | (0.769593) | |
EBITDA | (0.373821) | (0.241255) | (0.413404) | (0.436738) | (0.308234) | (0.770218) | |