
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 8.701387 | 15.76 | 8.659536 | 0.360839 | 0.419604 | 0.406778 | |
Gross Profit | (8.701387) | (15.76) | (8.659536) | (0.360839) | (0.419604) | (0.406778) | |
Operating Expenses & Income | |||||||
Operating Income | (10.6) | (18.16) | (10.63) | (12.68) | (22.83) | (21.4) | |
Total Operating Expenses | 1.947603 | 2.371607 | 1.975057 | 12.68 | 22.83 | 21.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.921779 | 2.328822 | 1.895233 | 1.995896 | 2.091585 | 2.263259 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.354453) | (0.767549) | (3.319387) | (4.852305) | (6.798085) | (7.525442) | |
Interest Income | 0.000054 | 0.003386 | 0.003332 | - | - | - | |
Income Tax Expense | 0.354453 | 0.0705 | 3.319387 | - | - | - | |
Net Income | |||||||
Net Income | (11.34) | (19.04) | (13.96) | (17.52) | (29.61) | (28.93) | |
Supplemental | |||||||
EBIT | (10.6) | (18.16) | (10.63) | - | - | - | |
EBITDA | (10.37) | (17.93) | (10.39) | - | - | - | |