

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.00004 | 0.000099 | 0.0133 | 0.0205 | 0.002352 | 0.002716 | |
Gross Profit | (0.00004) | (0.000099) | (0.0133) | (0.0205) | (0.002352) | (0.002714) | |
Operating Expenses & Income | |||||||
Operating Income | (1.139407) | (0.894738) | (1.393438) | (0.915052) | (1.256534) | (2.444863) | |
Total Operating Expenses | 1.164171 | 0.894738 | 1.380115 | 0.894571 | 1.254183 | 1.952177 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.123929 | 0.662065 | 1.272609 | 0.815334 | 0.972609 | 1.661156 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.346229) | (1.215421) | (0.481931) | (0.005096) | (0.003795) | (0.003988) | |
Interest Income | - | - | 0.00048 | 0.000122 | - | - | |
Income Tax Expense | 1.369872 | 1.214562 | 0.000004 | - | - | - | |
Net Income | |||||||
Net Income | (2.494277) | (0.303678) | 7.891907 | (1.015329) | (1.25935) | (1.958285) | |
Supplemental | |||||||
EBIT | (1.139407) | (0.894738) | (1.395604) | (0.919385) | (1.256534) | (2.44526) | |
EBITDA | (1.139407) | (0.894738) | (1.393438) | (0.915052) | (1.254182) | (2.442532) | |