
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.048 | 0.08 | 0.298 | 0.005 | 0.198836 | 0.157363 | |
Gross Profit | (0.048) | (0.08) | (0.298) | (0.005) | (0.198836) | (0.157363) | |
Operating Expenses & Income | |||||||
Operating Income | (4.042) | (3.95) | (1.355) | (2.15) | (2.504956) | (3.29708) | |
Total Operating Expenses | 4.042 | 3.95 | 1.355 | 2.15 | 2.306118 | 3.191991 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.074 | 3.269 | 0.45 | 1.592 | 2.225 | 2.962 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.48) | (1.911) | (2.837) | (4.02) | (3.355262) | (2.550549) | |
Interest Income | 0.809 | - | - | - | - | - | |
Income Tax Expense | 1.789 | 1.958 | - | - | - | - | |
Net Income | |||||||
Net Income | (4.382) | (5.92) | (3.587) | (7.65) | 18.92 | 18.88 | |
Supplemental | |||||||
EBIT | (4.042) | (3.95) | (1.355) | (2.15) | (2.504955) | (3.468077) | |
EBITDA | (3.995069) | (3.945) | (1.057141) | (2.145) | (2.306119) | (3.310714) | |