

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 0.846 | |
COGS | 0.0551 | 0.0528 | 0.0502 | 0.0371 | 0.002029 | 0.001739 | |
Gross Profit | (0.0551) | (0.0528) | (0.0502) | (0.0371) | (0.002029) | 0.844261 | |
Operating Expenses & Income | |||||||
Operating Income | (4.857037) | (2.529766) | (4.00962) | (1.91439) | (1.437032) | (1.96399) | |
Total Operating Expenses | 4.807426 | 2.478238 | 3.959473 | 1.91439 | 1.437032 | 2.80999 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.632491 | 2.02879 | 3.312868 | 1.877275 | 1.435003 | 2.808251 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0573) | (0.343029) | (0.397822) | (1.066363) | (0.947436) | (0.944685) | |
Interest Income | 0.00553 | 0.001259 | 0.008161 | 0.001381 | 0.000308 | 0.003225 | |
Income Tax Expense | 0.0573 | 0.343029 | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | (4.87822) | (2.491863) | (6.583234) | (2.89504) | (2.32678) | (2.604355) | |
Supplemental | |||||||
EBIT | (4.857037) | (2.529766) | (4.009622) | (1.828677) | (1.379344) | (1.65967) | |
EBITDA | (4.801896) | (2.476979) | (3.95947) | (1.791562) | (1.377315) | (1.65793) | |