

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0745 | 0.0677 | 0.0673 | 0.0587 | 0.0574 | 0.0544 | |
Gross Profit | (0.0745) | (0.0677) | (0.0673) | (0.0587) | (0.0574) | (0.0544) | |
Operating Expenses & Income | |||||||
Operating Income | (1.4337) | (0.667) | (1.059) | (1.216) | (1.22458) | (2.205095) | |
Total Operating Expenses | 1.508864 | 0.669762 | 1.059 | 1.216 | 1.167192 | 2.150225 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.649382 | 0.354206 | 0.794356 | 0.59035 | 0.556428 | 1.503008 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.191879) | (0.162684) | (0.100839) | (0.0924) | (0.147494) | (0.266537) | |
Interest Income | - | - | 0.000181 | 0.00034 | 0.000241 | 0.000357 | |
Income Tax Expense | 0.000006 | (0.000004) | 0.000004 | - | - | - | |
Net Income | |||||||
Net Income | (1.765044) | (1.052) | (6.498) | (1.512) | (1.47825) | (2.627503) | |
Supplemental | |||||||
EBIT | (1.507615) | (0.737722) | (1.271) | (1.274737) | (1.22458) | (2.290416) | |
EBITDA | (1.433718) | (0.67) | (1.203722) | (1.216) | (1.167194) | (2.235547) | |