
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.571 | - | - | - | 55.58 | 55.58 | |
COGS | 5.648 | 0.485 | 0.108 | 0.108 | 35.32 | 35.43 | |
Gross Profit | (3.077) | (0.485) | (0.108) | (0.108) | 20.26 | 20.15 | |
Operating Expenses & Income | |||||||
Operating Income | (32.2) | (476.7) | (21.46) | (13.8) | 11.47 | (2.356) | |
Total Operating Expenses | 29.13 | 476.2 | 21.36 | 13.67 | 8.783 | 22.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0461 | 33.94 | 0.0224 | 13.82 | 8.866 | 28.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.3) | (0.154) | (0.074) | (0.015) | (0.003) | (0.018) | |
Interest Income | 7.37 | 0.154 | 0.005 | 0.015 | 0.003 | 0.018 | |
Income Tax Expense | 7.056001 | (0.061) | (0.061) | - | 2.6 | 2.6 | |
Net Income | |||||||
Net Income | (55.24) | (620.2) | (21.91) | (13.72) | 36.83 | 23.11 | |
Supplemental | |||||||
EBIT | (47.88) | (620.2) | (21.9) | (13.8) | 11.47 | (2.323) | |
EBITDA | (43.82) | (619.7) | (21.79) | (13.69) | 11.56 | (2.078) | |