

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.116127 | 0.116844 | 0.197434 | 0.147732 | 0.153086 | 0.178095 | |
Gross Profit | (0.116127) | (0.116844) | (0.197434) | (0.147732) | (0.153086) | (0.178095) | |
Operating Expenses & Income | |||||||
Operating Income | (1.18802) | (4.225813) | (3.96841) | (2.589357) | (2.898433) | (2.736061) | |
Total Operating Expenses | 1.07483 | 3.879861 | 3.770975 | 2.589357 | 2.898433 | 2.736061 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.092185 | 3.873942 | 3.563137 | 2.26195 | 2.577495 | 2.41907 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.456497) | (1.645524) | (2.62686) | (2.878111) | (3.252571) | (3.386242) | |
Interest Income | - | - | 0.316866 | 1.400865 | 1.046427 | 0.903524 | |
Income Tax Expense | (0.41) | 2.832199 | (1.817743) | - | - | - | |
Net Income | |||||||
Net Income | (1.64707) | (10.9) | (0.0999) | 5.372151 | (4.410154) | (10.16) | |
Supplemental | |||||||
EBIT | (1.18802) | (4.225813) | (3.968414) | - | - | - | |
EBITDA | (1.071893) | (4.108969) | (3.77098) | - | - | - | |