

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.000677 | 0.000877 | - | - | 0.001052 | 0.001315 | |
Gross Profit | (0.000677) | (0.000877) | - | - | (0.001052) | (0.001313) | |
Operating Expenses & Income | |||||||
Operating Income | (0.607307) | (1.381788) | (0.819748) | (1.430123) | (1.181219) | (1.182096) | |
Total Operating Expenses | 0.607307 | 1.381788 | 0.819748 | 1.430123 | 1.180165 | 1.181045 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.60372 | 1.375239 | 0.519948 | 1.259477 | 1.181537 | 1.201156 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.438568) | (0.593386) | (0.382943) | (0.919518) | (1.127769) | (1.033887) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.235881) | 0.593386 | 0.376901 | (0.0126) | - | - | |
Net Income | |||||||
Net Income | (1.045875) | (1.841181) | 2.268482 | (15.12) | (2.844047) | 3.311396 | |
Supplemental | |||||||
EBIT | (0.607307) | (1.381788) | (0.819748) | (1.430901) | (1.181218) | (1.182096) | |
EBITDA | (0.60663) | (1.380911) | (0.818871) | (1.430123) | (1.180166) | (1.180779) | |