
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 4.70901 | 10.91 | 8.576009 | 2.349397 | 2.349397 | |
COGS | - | - | 10.84 | 11.81 | 8.285105 | 8.285105 | |
Gross Profit | - | - | 0.0682 | (3.230685) | (5.935708) | (5.935708) | |
Operating Expenses & Income | |||||||
Operating Income | (2.27666) | (14.7) | (4.421059) | (5.492903) | (8.033393) | (8.033393) | |
Total Operating Expenses | 2.27666 | 14.7 | 15.33 | 14.07 | 10.38 | 10.38 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.27666 | 14.7 | 3.951333 | 2.098223 | 2.007613 | 2.007613 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.427986) | (1.201024) | (0.643349) | (0.425048) | (1.356017) | (1.356017) | |
Interest Income | 0.001323 | 0.000943 | 0.0223 | 0.0595 | 0.003627 | 0.003627 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (9.833467) | (15.77) | (4.864408) | (5.922973) | (13.21) | (13.21) | |
Supplemental | |||||||
EBIT | (2.27666) | (14.01) | - | - | - | - | |
EBITDA | (8.405481) | (14.57) | (3.710365) | - | - | - | |