

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.93 | 16.63 | 4.760705 | 1.342653 | 0.307421 | 0.299131 | |
COGS | 10.34 | 15.28 | 5.367636 | 1.18718 | 0.429318 | 0.309577 | |
Gross Profit | 1.586192 | 1.347659 | (0.606931) | 0.155473 | (0.121897) | (0.0104) | |
Operating Expenses & Income | |||||||
Operating Income | (12.8) | (4.611685) | (6.251912) | (3.463682) | (2.971827) | (2.601226) | |
Total Operating Expenses | 14.39 | 5.959344 | 5.644981 | 3.619155 | 2.837718 | 2.641334 | |
R&D Expenses | 0.0075 | - | 0.006865 | 0.183897 | 0.0468 | 0.000142 | |
Selling General & Admin Expenses | 14.39 | 5.959344 | 3.825283 | 0.96 | 0.96 | 1.403871 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.25) | (8.438861) | (4.351333) | (4.014997) | (4.205938) | (5.978439) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 53 | (19.08) | (0.0215) | (0.003573) | - | - | |
Net Income | |||||||
Net Income | (248.3) | 25.23 | (7.369681) | (6.198161) | (8.712543) | (15.83) | |
Supplemental | |||||||
EBIT | (141.9) | 14.59 | (3.039799) | (2.186737) | (2.971827) | (3.6185) | |
EBITDA | (141.8) | 14.78 | (2.809665) | (1.972365) | (2.763274) | (3.425088) | |