

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.012 | 0.012 | 0.012 | - | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | 0.012 | 0.012 | 0.012 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (0.495535) | (0.422434) | (3.526) | (0.928) | (0.238755) | (0.120105) | |
Total Operating Expenses | 0.495535 | 0.434434 | 3.538 | 0.939922 | 0.238755 | 0.120105 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.495535 | 0.434434 | 0.665277 | 0.880947 | 0.238755 | 0.120105 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.006825) | (0.011) | (0.099) | (0.425417) | (0.256219) | (0.193186) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.850093 | 0.332278 | 0.302479 | 0.161046 | (0.006072) | (0.005732) | |
Net Income | |||||||
Net Income | (1.352453) | (0.76573) | (4.187) | (3.233) | 2.379882 | (0.307559) | |
Supplemental | |||||||
EBIT | (0.495535) | (0.422434) | (3.786) | (2.647) | 2.630029 | (0.120105) | |
EBITDA | (0.495535) | (0.422416) | (3.132723) | (1.778053) | (0.238755) | (0.120105) | |