
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.561148 | 6.719106 | 2.775942 | 2.089176 | 3.339595 | 2.004618 | |
COGS | 1.856921 | 4.561964 | 2.389186 | 2.590646 | 4.646968 | 4.101856 | |
Gross Profit | 4.704227 | 2.157142 | 0.386756 | (0.50147) | (1.307373) | (2.097238) | |
Operating Expenses & Income | |||||||
Operating Income | (5.880446) | (9.03834) | (10.57) | (9.685723) | (8.127717) | (8.076083) | |
Total Operating Expenses | 10.58 | 11.2 | 10.96 | 9.184253 | 6.820344 | 5.978844 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.762187 | 10.33 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.021196) | (14.18) | (11.54) | (6.856926) | (7.22782) | (9.71575) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 7.113132 | 0.000003 | 0.000002 | - | - | - | |
Net Income | |||||||
Net Income | (16.5) | (25.48) | (20.43) | (15.65) | (14.51) | (18.78) | |
Supplemental | |||||||
EBIT | (9.482291) | (9.038342) | (8.888271) | (8.79408) | (8.127717) | (8.076083) | |
EBITDA | (7.659805) | (6.364645) | (7.029683) | (6.922511) | (5.917686) | (5.304096) | |