

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7.783 | 9.1 | 2.020971 | 0.126836 | 0.308492 | 0.152912 | |
COGS | 6.685 | 14.54 | 2.446756 | 0.002266 | 1.082018 | 0.24134 | |
Gross Profit | 1.098 | (5.443) | (0.425785) | 0.12457 | (0.773526) | (0.0884) | |
Operating Expenses & Income | |||||||
Operating Income | (8.663) | (35.06) | (8.722735) | (1.877) | (2.636326) | (1.775215) | |
Total Operating Expenses | 9.946 | 29.62 | 10.74 | 1.999 | 1.8628 | 1.673158 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.503 | 16.14 | 7.773803 | 0.516756 | 2.019339 | 1.425578 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.130359) | (0.621132) | (0.642506) | (0.628104) | (0.135802) | (0.351142) | |
Interest Income | - | - | - | - | - | 0.0214 | |
Income Tax Expense | 0.0899 | 15.38 | - | 0.0104 | 0.005554 | 0.005554 | |
Net Income | |||||||
Net Income | (4.693) | (35.28) | (20.82) | (3.883) | (2.966814) | (3.086657) | |
Supplemental | |||||||
EBIT | (4.696) | (34.9) | (21.08) | (3.265489) | (2.784226) | (2.643761) | |
EBITDA | (4.437694) | (33.33) | (20.56) | (3.137) | (2.699028) | (2.582607) | |