
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0731 | 0.135355 | 0.140242 | 0.01 | - | - | |
COGS | 0.015 | 0.00999 | 0.654752 | 0.625241 | - | - | |
Gross Profit | 0.0581 | 0.125365 | (0.51451) | (0.615198) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (2.226547) | (3.26434) | (2.919444) | (1.559933) | (0.945766) | (1.022732) | |
Total Operating Expenses | 2.284667 | 3.389705 | 2.404934 | 0.944735 | 0.945766 | 1.022732 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.941566) | (1.321575) | (1.282296) | (1.237364) | (1.237364) | (1.237364) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.941566 | 13.66 | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | (3.104894) | (18.47) | 6.924594 | (2.797297) | (2.17613) | (2.260096) | |
Supplemental | |||||||
EBIT | (2.163328) | (17.15) | 8.206889 | (1.559933) | - | - | |
EBITDA | (1.514836) | (16.51) | 8.853801 | (0.941401) | (0.945766) | (1.022732) | |