
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.275 | 0.106 | 0.089 | 0.082 | - | - | |
COGS | 0.019 | 2.084 | 0.025 | 0.052 | 0.0684 | 0.114641 | |
Gross Profit | 0.256 | (1.978) | 0.064 | 0.03 | (0.0684) | (0.0536) | |
Operating Expenses & Income | |||||||
Operating Income | (2.158) | (3.203) | (3.479) | (2.766) | (4.26881) | (6.197514) | |
Total Operating Expenses | 2.414 | 2.966 | 3.543 | 2.796 | 4.200408 | 6.143871 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.753 | 1.606 | 1.363 | 1.077 | - | 0.8355 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.797) | (1.935) | (2.595) | (3.11) | (2.248923) | (5.22647) | |
Interest Income | 0.002 | 0.043 | 0.05 | - | - | - | |
Income Tax Expense | 2.287 | (1.921) | (1.191) | - | - | - | |
Net Income | |||||||
Net Income | (7.791) | (6.215) | (6.226) | (23.92) | (4.092626) | (16.67) | |
Supplemental | |||||||
EBIT | (5.994) | (5.944) | (5.259) | (3.235) | (4.26881) | (6.542013) | |
EBITDA | (3.876) | (3.91254) | (3.998816) | (3.165252) | (4.20041) | (6.409939) | |