

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 1.8198 | - | - | - | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | 1.8198 | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (6.64012) | (1.485585) | (2.933) | (2.084) | (1.918719) | (2.206892) | |
Total Operating Expenses | 6.671449 | 3.237614 | 2.933 | 2.084 | 1.918719 | 2.206892 | |
R&D Expenses | - | 0.000001 | - | - | - | - | |
Selling General & Admin Expenses | 5.910562 | 2.487571 | 1.695 | 1.735 | 1.920285 | 2.228379 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0555) | (0.0341) | (0.298496) | (1.164234) | (1.945032) | (2.241578) | |
Interest Income | - | 0.0339 | 0.0365 | - | - | - | |
Income Tax Expense | 0.0861 | 1.749034 | (2.9326) | - | - | - | |
Net Income | |||||||
Net Income | (9.325226) | (2.763134) | (2.628) | (5.136) | (1.52472) | (3.145461) | |
Supplemental | |||||||
EBIT | (6.64012) | (1.485585) | (2.933) | (2.084) | (0.0388) | (1.603873) | |
EBITDA | (6.64012) | (1.485585) | (0.000404) | 0.000404 | 0.420312 | (0.899852) | |