

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0621 | 0.024 | 0.029 | 0.26 | 0.013 | 0.0222 | |
Gross Profit | (0.0621) | (0.024) | (0.029) | (0.26) | (0.013) | (0.0222) | |
Operating Expenses & Income | |||||||
Operating Income | (3.064957) | (6.035) | (8.225) | (9.96) | (6.024023) | (8.257765) | |
Total Operating Expenses | 3.00289 | 2.568 | 3.571 | 9.7 | 6.011025 | 8.242469 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.117956 | 1.62 | 3.441 | 6.232 | 4.387 | 4.389949 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.828307) | (0.527) | (1) | (2.41) | (2.58658) | (2.862019) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.203197 | (0.003) | 4.963 | - | - | - | |
Net Income | |||||||
Net Income | (3.638344) | (6.352) | (7.896) | (5.226) | (9.692428) | (10.49) | |
Supplemental | |||||||
EBIT | (2.278768) | (3.134) | (3.715) | (6.527) | (6.024023) | (10.7) | |
EBITDA | (2.266206) | (3.11) | (3.686) | (6.509) | (6.011026) | (10.69) | |