

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 1.617911 | 0.818157 | 1.535138 | 4.050762 | |
COGS | 1.890785 | 0.971886 | 3.136373 | 2.257053 | 3.062422 | 4.375082 | |
Gross Profit | (1.890785) | (0.971886) | (1.518462) | (1.438896) | (1.527284) | (0.32432) | |
Operating Expenses & Income | |||||||
Operating Income | (2.838033) | 1.684745 | (10.13) | (6.707584) | (9.846638) | (11.25) | |
Total Operating Expenses | 2.838033 | (1.684745) | 11.75 | 7.525741 | 11.38 | 15.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.548666 | 0.894034 | 1.66851 | 2.09825 | 4.161512 | 5.478493 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.772926) | (1.474225) | (1.43591) | (0.597227) | (0.396214) | (0.146225) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (4.339631) | (0.0528) | (3.325848) | (5.230946) | (5.524828) | (10.23) | |
Supplemental | |||||||
EBIT | (4.51546) | 1.272874 | (1.959152) | (4.633719) | (5.128614) | (10.09) | |
EBITDA | (2.350549) | 1.455 | (1.745394) | (4.403127) | (4.765613) | (9.781461) | |