

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.731 | 1.069 | 0.03 | - | 0.00735 | 0.001894 | |
COGS | 7.397 | 0.0886 | 0.0422 | 0.0345 | 0.0175 | - | |
Gross Profit | (5.666) | 0.980417 | 0.03 | (0.0345) | (0.0102) | (0.00761) | |
Operating Expenses & Income | |||||||
Operating Income | (8.239) | (7.015) | (2.41) | (1.289) | (2.671033) | (2.516661) | |
Total Operating Expenses | 2.573 | 8.084 | 2.44 | 1.254822 | 2.660856 | 2.508595 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 8.084 | 2.44 | 1.289291 | 1.881996 | 2.231534 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.354) | (3.709) | (5.919) | (3.348103) | (4.713858) | (10.8) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.000002 | (0.000002) | (0.000001) | 0.11195 | 0.0946 | 0.0946 | |
Net Income | |||||||
Net Income | (7.667) | (9.944) | (8.171) | (3.848) | (7.056537) | (13.47) | |
Supplemental | |||||||
EBIT | (6.312798) | (6.234562) | (2.251805) | (0.388469) | (2.24806) | (2.516205) | |
EBITDA | (6.029) | (6.146) | (2.207) | (0.354) | (2.230533) | (2.502598) | |