

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0969 | 0.045 | 0.045 | 0.047 | 0.05 | 0.0487 | |
Gross Profit | (0.0969) | (0.045) | (0.045) | (0.047) | (0.05) | (0.0487) | |
Operating Expenses & Income | |||||||
Operating Income | (4.605682) | (4.873) | (0.433) | (3.827) | (3.617049) | (7.897613) | |
Total Operating Expenses | 2.997389 | 4.873 | 0.433 | 3.827 | 3.56709 | 7.848706 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.997389 | 1.088 | 1.169 | 1.127 | 3.267 | 3.393 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.521167) | (3.051) | (3.255) | (3.495) | (3.723962) | (3.818445) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 3.550478 | 3.051 | (0.988) | - | - | - | |
Net Income | |||||||
Net Income | (8.097538) | (7.924) | (3.564) | (7.332) | (4.402409) | (12.34) | |
Supplemental | |||||||
EBIT | (3.094243) | (3.296) | (1.421) | (1.629) | (3.617049) | (7.498361) | |
EBITDA | (2.997389) | (3.251) | (1.376) | (1.582) | (3.56709) | (7.449312) | |