

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.12067 | - | - | - | - | - | |
Gross Profit | (0.12067) | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (3.436134) | (3.73492) | (2.750678) | (5.552027) | (3.004966) | (3.669031) | |
Total Operating Expenses | 3.436134 | 3.73492 | 2.750678 | 5.552027 | 3.004966 | 3.669031 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.315464 | 3.607543 | 2.618134 | 5.394021 | 2.853841 | 3.525136 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.699746) | (1.538087) | (0.817414) | (0.994524) | (0.65258) | (0.226926) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.427057) | 0.242656 | - | - | - | - | |
Net Income | |||||||
Net Income | (11.31) | (0.834351) | (4.67944) | (6.601835) | (6.79005) | (8.809519) | |
Supplemental | |||||||
EBIT | (3.436134) | (3.73492) | (4.125333) | (5.74914) | (5.884688) | (8.329811) | |
EBITDA | (9.913146) | 1.073768 | (3.992789) | (5.591134) | (5.733563) | (8.185916) | |