
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0359 | 0.0364 | 0.0364 | 0.0364 | 0.0364 | 0.0364 | |
Gross Profit | (0.0359) | (0.0364) | (0.0364) | (0.0364) | (0.0364) | (0.0364) | |
Operating Expenses & Income | |||||||
Operating Income | (2.964291) | (1.811) | (1.304413) | (1.437572) | (1.281479) | (1.281479) | |
Total Operating Expenses | 2.931414 | 1.774605 | 1.256168 | 1.395748 | 1.245085 | 1.245085 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.293672 | 1.680049 | 1.256168 | 1.395748 | 1.245085 | 1.245086 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.517784) | (0.234894) | (0.340774) | (0.461672) | (0.254022) | (0.254021) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (2.735561) | 2.534402 | 5.729553 | - | (0.004481) | - | |
Net Income | |||||||
Net Income | (0.22873) | (1.97948) | (2.464533) | (2.299458) | (1.90882) | (1.90882) | |
Supplemental | |||||||
EBIT | (2.964291) | (1.810999) | (1.304413) | (1.437572) | (1.281479) | (1.281479) | |
EBITDA | (2.928414) | (1.774605) | (1.268019) | (1.401178) | (1.245085) | (1.245085) | |