

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0146 | 0.002894 | - | - | - | - | |
Gross Profit | (0.0146) | (0.002894) | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (1.608293) | (1.106) | (1.108) | (1.091) | (1.469906) | (0.93276) | |
Total Operating Expenses | 1.666915 | 1.142 | 1.108 | 1.091 | 1.469906 | 0.93276 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.175349 | 0.949889 | 0.619445 | 0.833674 | 1.308313 | 0.856044 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.271958) | (0.904793) | (0.963567) | (1.015) | (1.087443) | (1.25769) | |
Interest Income | - | - | 0.0111 | - | 0.00132 | 0.00105 | |
Income Tax Expense | 0.46771 | 0.904793 | (0.000142) | - | - | - | |
Net Income | |||||||
Net Income | (1.742105) | (2.076) | (2.101) | (2.647) | (2.335319) | (1.941285) | |
Supplemental | |||||||
EBIT | (1.622588) | (1.109007) | (1.108) | (1.6) | (1.248895) | (0.834779) | |
EBITDA | (1.571858) | (1.106113) | (0.966014) | (0.930864) | (1.469906) | (0.879692) | |