

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0947 | 0.094 | 0.132544 | 0.158006 | 0.151125 | 0.143895 | |
Gross Profit | (0.0947) | (0.094) | (0.133) | (0.158006) | (0.151125) | (0.143895) | |
Operating Expenses & Income | |||||||
Operating Income | (2.602) | (2.663) | (2.618) | (5.552) | (3.004966) | (3.669031) | |
Total Operating Expenses | 2.602 | 2.757 | 2.618 | 5.394 | 2.853841 | 3.525136 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.602 | 2.663 | 2.267 | 2.41 | 2.853841 | 3.525136 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.334) | (1.135) | (0.817414) | (0.994524) | (0.65258) | (0.226926) | |
Interest Income | 6.51085 | 2.3199 | 1.03742 | 1.08297 | 0.38543 | 0.21895 | |
Income Tax Expense | (0.335) | 0.179095 | (0.263) | (0.142) | 0.252782 | 0.252782 | |
Net Income | |||||||
Net Income | (8.872) | (0.616) | (4.679) | (6.602) | (6.79005) | (8.809519) | |
Supplemental | |||||||
EBIT | (2.696) | (2.757012) | (2.751) | (5.749006) | (5.884688) | (4.138464) | |
EBITDA | (2.601312) | (2.663) | (2.618456) | (5.591) | (5.733563) | (3.994569) | |