

| 2020 | 2021 | 2022 | 2023 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.001374 | 1.243655 | 1.243655 | - | - | - | |
COGS | 0.0636 | - | - | - | - | - | |
Gross Profit | (0.0622) | - | 1.243655 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (0.11737) | (1.32925) | (0.419925) | (3.357937) | (0.499658) | (0.432093) | |
Total Operating Expenses | 0.0552 | 2.572905 | 0.419925 | 3.357937 | 0.499658 | 0.432093 | |
R&D Expenses | 0.0886 | - | - | - | - | - | |
Selling General & Admin Expenses | 0.292208 | 2.467455 | 2.467455 | 2.539658 | 0.499658 | 0.432093 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.237417) | (5.553121) | (5.260417) | (5.952153) | (2.480965) | (2.394552) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.237417 | - | 6.038683 | 3.671083 | - | (6.695053) | |
Net Income | |||||||
Net Income | (0.910163) | (14.26) | (14.26) | (9.468403) | (2.980623) | (2.826645) | |
Supplemental | |||||||
EBIT | (0.28237) | (1.32925) | (5.583869) | (0.002638) | (0.000567) | (0.281858) | |
EBITDA | (0.217683) | (8.051165) | (5.404693) | 2.016136 | (0.499658) | (0.432093) | |