

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (9.229329) | (8.073991) | (11.43) | (5.292805) | (1.107632) | (1.424204) | |
Total Operating Expenses | 9.229329 | 8.073991 | 11.43 | 5.292805 | 1.107632 | 1.424204 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.420499 | 7.128714 | 11.17 | 5.240045 | 1.082092 | 1.39614 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.324512) | (3.711406) | (2.658369) | (2.087823) | (1.823736) | (1.764318) | |
Interest Income | 0.0683 | 0.0885 | 0.305191 | 0.407567 | 0.358969 | 0.346409 | |
Income Tax Expense | 2.741835 | 4.971329 | - | - | - | - | |
Net Income | |||||||
Net Income | 11.17 | 6.110818 | (6.184235) | (1.927755) | (1.060991) | 1.936872 | |
Supplemental | |||||||
EBIT | (9.229329) | (8.073991) | - | - | - | - | |
EBITDA | 18.26 | 14.71 | - | - | - | - | |