
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.0146 | 0.0227 | 0.0187 | 0.012 | 0.009949 | 0.009755 | |
Gross Profit | (0.0146) | (0.0227) | (0.0187) | (0.012) | (0.009949) | (0.009755) | |
Operating Expenses & Income | |||||||
Operating Income | (2.777733) | (4.046024) | (2.874466) | (2.836067) | (2.415512) | (3.231646) | |
Total Operating Expenses | 2.763121 | 4.023283 | 2.874466 | 2.836067 | 2.405563 | 3.221889 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.502193 | 1.441445 | 1.379326 | 1.46088 | 1.250592 | 2.04059 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.495733) | (0.339163) | (0.261958) | (1.523618) | (1.505599) | (1.62476) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.487633 | (0.416659) | (0.00045) | - | - | - | |
Net Income | |||||||
Net Income | (3.26688) | (3.811851) | (3.135973) | (4.302113) | (4.526278) | (5.626643) | |
Supplemental | |||||||
EBIT | (2.777733) | (3.889375) | (2.874466) | (2.854722) | (2.415511) | (3.231645) | |
EBITDA | (2.763121) | (3.866634) | (2.855717) | (2.842712) | (2.405562) | (3.22189) | |