

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.159705 | 0.957745 | 1.47 | 0.60458 | 0.0381 | 0.0124 | |
COGS | 6.797 | 9.172 | 9.79 | 5.864217 | 0.127385 | 2.044658 | |
Gross Profit | (6.638) | (8.214) | (7.15633) | (5.259637) | (0.0893) | (2.032278) | |
Operating Expenses & Income | |||||||
Operating Income | (11.67) | (13.03) | (15.43) | (14.44) | (6.244413) | (6.397431) | |
Total Operating Expenses | 5.037 | 4.814 | 8.300003 | 9.184304 | 6.15514 | 4.350379 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.7 | 12.6 | 12.24 | 3.053326 | 2.985567 | 3.197055 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.163054) | (0.254695) | (1.744) | (3.768652) | (3.354328) | (3.414261) | |
Interest Income | 0.0163 | 0.0156 | 0.0138 | 0.0143 | 0.003258 | 0.001988 | |
Income Tax Expense | 0.163054 | 0.254695 | (0.446) | - | - | - | |
Net Income | |||||||
Net Income | (14.84) | (16.82) | (16.51) | (18.19) | (10.24) | (10.2) | |
Supplemental | |||||||
EBIT | (14.68) | (16.57) | (15.21) | (14.43) | (6.244411) | (6.439547) | |
EBITDA | (11.56) | (13.23) | (12.22) | (10.25) | (6.117026) | (6.277982) | |