

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.00741 | 0.0177 | 0.0254 | - | - | |
COGS | 0.153715 | 0.177521 | 0.004304 | 0.002316 | 0.003753 | 0.005999 | |
Gross Profit | (0.153715) | (0.170111) | 0.0134 | 0.0254 | (0.003753) | (0.006707) | |
Operating Expenses & Income | |||||||
Operating Income | (14.52) | (6.8532) | (2.27395) | (0.985879) | (2.138689) | (3.264123) | |
Total Operating Expenses | 14.37 | 6.675681 | 2.269649 | 1.011242 | 2.134934 | 3.258123 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.83675 | 0.918831 | 0.654839 | 0.428741 | 1.166427 | 0.530304 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.63683) | (3.62878) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 3.84732 | 2.815814 | 2.723775 | - | - | - | |
Net Income | |||||||
Net Income | 28.3 | (8.209702) | (7.084763) | (2.311852) | (3.179564) | (3.737908) | |
Supplemental | |||||||
EBIT | (14.52) | (6.853201) | (2.273954) | (1.173386) | (2.138688) | (5.6548) | |
EBITDA | (14.37) | (6.67568) | (2.26965) | (0.983801) | (2.134935) | (5.461663) | |