

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.000429 | 0.002313 | 0.0168 | 0.0048 | 0.00161 | 0.003782 | |
Gross Profit | (0.000429) | (0.002313) | (0.0168) | (0.0048) | (0.00161) | (0.003782) | |
Operating Expenses & Income | |||||||
Operating Income | (0.174987) | (0.223769) | (0.755) | (0.235) | (3.618833) | (3.672763) | |
Total Operating Expenses | 0.203354 | 0.293618 | 0.738182 | 0.230182 | 3.617228 | 3.668984 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.142587 | 0.173532 | 0.233314 | 0.202582 | 3.40117 | 3.417076 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.616) | (1.968) | (2.02847) | (2.296) | (2.836641) | (2.900229) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.616 | 1.968 | (0.000001) | - | - | - | |
Net Income | |||||||
Net Income | (1.838) | (2.425) | (2.861) | (2.545) | (6.123862) | (6.44871) | |
Supplemental | |||||||
EBIT | (0.175416) | (0.226082) | (0.758101) | (0.245) | (3.618833) | (3.675277) | |
EBITDA | (0.174987) | (0.223769) | (0.755) | (0.244506) | (3.617223) | (3.652856) | |