
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | 0.0566 | 0.0897 | 0.100807 | 0.0789 | - | |
Gross Profit | - | (0.0566) | (0.0897) | (0.100807) | (0.0789) | - | |
Operating Expenses & Income | |||||||
Operating Income | (0.0707) | (3.378988) | (0.166026) | (2.775703) | (1.44521) | (0.28721) | |
Total Operating Expenses | 0.0707 | 0.46631 | 0.165399 | 0.158311 | 1.366293 | 0.390252 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0897 | 1.750398 | 1.177021 | 1.241412 | 0.420065 | 0.318181 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0481) | (0.002561) | (0.001933) | (0.007451) | (0.0128) | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.236557) | (0.228486) | (0.167895) | - | - | - | |
Net Income | |||||||
Net Income | (0.121151) | (3.3521) | (2.404468) | (2.67141) | (1.397211) | (0.39159) | |
Supplemental | |||||||
EBIT | (0.141458) | (3.378988) | (0.239136) | (3.005172) | (1.548658) | (0.374099) | |
EBITDA | (0.0707) | (2.851116) | (0.149468) | (2.846861) | (1.357854) | (0.277069) | |