
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.115 | - | - | - | - | |
COGS | 6.882738 | 5.47007 | 6.768 | 0.173723 | 1.501 | - | |
Gross Profit | (6.882738) | (5.431798) | (6.768) | (0.173723) | (1.501) | - | |
Operating Expenses & Income | |||||||
Operating Income | (22.89) | (19.64) | (6.609) | (1.941432) | (1.733) | (867.6) | |
Total Operating Expenses | 22.89 | 19.75 | (0.159) | 0.432 | 0.232 | 2.600757 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.237169 | 0.196291 | 0.210506 | 0.000675 | 0.315 | 0.314999 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.449915) | (1.775951) | (3.231056) | (4.321746) | (4.265) | (8.59104) | |
Interest Income | 0.014 | 0.017 | 0.008 | 0.179 | 0.145 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (25.8) | (5.995738) | (2.649894) | (0.005882) | (9.756) | (7.324404) | |
Supplemental | |||||||
EBIT | (22.89) | (19.14) | (1.830578) | (0.001907) | (5.491) | (1.580831) | |
EBITDA | (22.35) | (18.89) | (1.781276) | (0.001736) | (5.327) | (1.453095) | |