

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.005721 | 0.005522 | 0.006442 | 0.002751 | 0.00256 | 0.002186 | |
Gross Profit | (0.005721) | (0.005522) | (0.006442) | (0.002751) | (0.00256) | (0.002185) | |
Operating Expenses & Income | |||||||
Operating Income | (1.451054) | (1.599998) | (2.560161) | (1.769091) | (1.218496) | (0.98629) | |
Total Operating Expenses | 1.428945 | 1.594476 | 2.560161 | 1.769091 | 1.215934 | 0.98409 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.419928 | 1.584129 | 2.505826 | 1.76634 | 1.19271 | 0.97974 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0528) | (0.0864) | (0.192913) | (0.161705) | (0.0857) | (0.0845) | |
Interest Income | 0.000262 | 0.001526 | 0.002225 | 0.001736 | 0.001412 | 0.000992 | |
Income Tax Expense | (0.17851) | (0.153014) | (0.0689) | 0.127216 | (0.140194) | (0.140194) | |
Net Income | |||||||
Net Income | 13.04 | (0.194906) | (8.583927) | 3.163689 | 24.49 | 18.24 | |
Supplemental | |||||||
EBIT | (1.451054) | (1.599998) | (2.560161) | (1.769091) | (1.218495) | 16.39 | |
EBITDA | (1.445333) | (1.594476) | (2.553719) | (1.76634) | (1.215935) | 16.4 | |