
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.727 | 0.2 | - | - | - |
COGS | 0.6 | 0.04 | - | - | 9.176 |
Gross Profit | 0.127 | 0.16 | - | - | (9.176) |
Operating Expenses & Income | |||||
Operating Income | (39.39) | (33.05) | (16.94) | (10.8) | (19.8) |
Total Operating Expenses | 40.12 | 33.25 | 16.94 | 10.8 | 19.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 39.88 | 33.21 | 16.94 | 10.8 | 10.63 |
Earnings from Continuing Operations | |||||
Interest Expense | (5.314) | (9.167) | (8.411) | (10.49) | (15.51) |
Interest Income | 0.047 | 0.011 | 0.019 | 0.132 | 0.131 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (43) | (3.675) | (62.55) | (24.21) | (45.74) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (8.107) | 21.03 | (54.14) | - | - |