

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0374 | 0.0381 | 0.037 | 0.0256 | 0.0262 | 0.0435 | |
Gross Profit | (0.0374) | (0.0381) | (0.037) | (0.0256) | (0.0262) | (0.0435) | |
Operating Expenses & Income | |||||||
Operating Income | (5.72) | 6.018 | 3.985 | 6.896 | (6.440938) | (6.543748) | |
Total Operating Expenses | 5.682 | 5.98 | (3.985) | (6.896) | 6.414776 | 6.500144 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.9738 | 2.218984 | 3.138 | 5.043 | 3.99796 | 3.09386 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.009335) | (0.011) | (0.002417) | (0.000427) | (0.004712) | (0.007998) | |
Interest Income | 0.055 | 0.0584 | 0.269609 | 0.164261 | 0.188265 | 0.378008 | |
Income Tax Expense | 0.009335 | 0.011 | (4.266491) | - | - | - | |
Net Income | |||||||
Net Income | (5.571) | (5.986) | 0.522043 | (8.246) | (8.175173) | 15.21 | |
Supplemental | |||||||
EBIT | (5.72) | (6.018) | (3.984959) | (6.895828) | (6.440938) | (6.097476) | |
EBITDA | (5.637552) | (5.88142) | (3.948) | (6.866) | (6.414777) | (6.053961) | |