

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 40,877 | 16,521.2 | 27,533.3 | 9,091.1 | 9,255.6 | 17,606.6 | |
COGS | 50,630.1 | 15,778.7 | 28,987 | 24,303 | 16,420.3 | 41,237.5 | |
Gross Profit | (9,753) | 742.5 | (1,453.7) | (15,211.9) | (7,164.6) | (23,630.9) | |
Operating Expenses & Income | |||||||
Operating Income | (15,029.6) | (2,425.2) | (4,542.2) | (16,614.6) | (8,117.6) | (26,433.4) | |
Total Operating Expenses | 5,257 | 3,167.7 | 3,088.5 | 1,402.7 | 953 | 2,802.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,204 | 2,094.8 | 2,058.8 | 896.4 | 622.6 | 1,039.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,452.4) | (377.7) | (287.6) | (3,820) | (5,557.3) | (9,580) | |
Interest Income | 1,876.2 | 422.5 | 105 | 3,732.5 | 6,063 | 7,808.6 | |
Income Tax Expense | (612.8) | 374.5 | 1,826.1 | 2,457.5 | 1,587.8 | 3,654.9 | |
Net Income | |||||||
Net Income | (27,028.2) | (6,925.1) | (9,533.6) | 32.92 | (17,763.9) | (44,974.5) | |
Supplemental | |||||||
EBIT | (15,029.6) | (2,425.2) | (7,527) | (16,678.7) | (8,117.6) | (26,433.4) | |
EBITDA | (14,680.6) | (2,124) | (7,130.9) | (16,391.7) | (7,812.2) | (25,935.3) | |