

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.051128 | 1.382779 | - | - | - | - | |
COGS | 0.532036 | 0.007514 | 0.007232 | 0.007232 | 0.007232 | 0.007232 | |
Gross Profit | 0.519092 | 1.375265 | (0.007232) | (0.007232) | (0.007232) | (0.007232) | |
Operating Expenses & Income | |||||||
Operating Income | (0.70194) | (0.2762) | (0.273038) | (0.284197) | (0.251211) | (0.236456) | |
Total Operating Expenses | 1.221035 | 0.268683 | 0.265806 | 0.276965 | 0.243979 | 0.229225 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.400119) | (0.342924) | (0.14239) | (0.101392) | (0.122609) | (0.130351) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.000001) | (0.000006) | 0.0945 | - | - | - | |
Net Income | |||||||
Net Income | (2.488879) | (1.493414) | (0.628082) | (0.461084) | 0.830114 | (0.366808) | |
Supplemental | |||||||
EBIT | (2.088759) | (0.46526) | (0.391238) | (0.359197) | (0.251211) | (0.236456) | |
EBITDA | (2.032174) | (0.457746) | (0.384006) | (0.351965) | (0.243979) | (0.229224) | |