
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.180763 | 0.464559 | - | - | - | - | |
COGS | 0.0481 | 0.406579 | 0.006526 | 0.0675 | 0.0675 | 0.118125 | |
Gross Profit | 0.132708 | 0.058 | (0.006526) | (0.0675) | (0.0675) | (0.118125) | |
Operating Expenses & Income | |||||||
Operating Income | (5.19509) | (1.33122) | (1.14689) | (1.269717) | (1.255374) | (1.612376) | |
Total Operating Expenses | 5.327794 | 1.389204 | 1.140368 | 1.202217 | 1.187874 | 1.494252 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.332059) | (0.70211) | (0.198471) | (0.198471) | - | (0.0117) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.236554) | 0.223481 | 0.007586 | - | - | - | |
Net Income | |||||||
Net Income | (5.527145) | (2.256808) | (9.949029) | (1.468188) | (1.255374) | (1.624099) | |
Supplemental | |||||||
EBIT | (5.195086) | (1.331224) | (9.74298) | (1.269717) | (1.255374) | (1.612376) | |
EBITDA | (4.958528) | (1.324567) | (9.736454) | (1.202217) | (1.187874) | (1.494251) | |