

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0609 | 0.0581 | 0.0699 | 0.0665 | 0.0666 | 0.0647 | |
Gross Profit | (0.0609) | (0.0581) | (0.0699) | (0.0665) | (0.0666) | (0.0647) | |
Operating Expenses & Income | |||||||
Operating Income | (1.167) | (2.834) | (1.621) | (2.512384) | (2.252646) | (2.596476) | |
Total Operating Expenses | 1.167 | 2.834 | 1.621 | 0.002512 | 2.186047 | 2.531771 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.080858 | 1.503 | 0.845041 | 0.971011 | 1.540636 | 0.539857 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.569) | (2.107) | (1.297) | (1.094519) | (1.199366) | (1.194379) | |
Interest Income | 0.003222 | 0.00902 | 0.008765 | 0.0201 | 0.0467 | 0.0338 | |
Income Tax Expense | 1.843 | 2.107 | (0.000005) | - | - | - | |
Net Income | |||||||
Net Income | (2.413) | (32.97) | (2.851) | (3.608045) | (4.520958) | (7.516256) | |
Supplemental | |||||||
EBIT | (1.228) | (2.145988) | (1.691261) | (0.002579) | (2.252646) | (3.025008) | |
EBITDA | (1.178598) | (2.069) | (1.674) | (0.002564) | (2.186047) | (2.960306) | |