
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.59498 | - | - | - | - | - | |
COGS | 0.339641 | 0.0273 | 0.0273 | 0.0273 | 0.0273 | 0.0273 | |
Gross Profit | 0.255339 | (0.0273) | (0.0273) | (0.0273) | (0.0273) | (0.0273) | |
Operating Expenses & Income | |||||||
Operating Income | (0.31214) | (2.86679) | (0.681606) | (0.429678) | (3.270051) | (0.911325) | |
Total Operating Expenses | 0.567484 | 2.839465 | 0.654282 | 0.402354 | 3.242726 | 0.883999 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.252479) | (0.280817) | (0.235542) | (0.265666) | (0.426248) | (1.625328) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.000001 | (0.000005) | (0.000004) | - | - | - | |
Net Income | |||||||
Net Income | (0.734015) | (3.175209) | (0.989366) | (1.002521) | (5.808822) | (5.116957) | |
Supplemental | |||||||
EBIT | (0.481536) | (2.894392) | (0.753824) | (0.736855) | (3.270051) | (0.911325) | |
EBITDA | (0.452962) | (2.867068) | (0.7265) | (0.709531) | (3.242726) | (0.883999) | |