
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 20.07 | 16.21 | 15.17 | 8.112 | 137.3 |
COGS | 15.83 | 5.553 | 2.726 | (5.089) | 78.63 |
Gross Profit | 4.236 | 10.66 | 12.44 | 13.2 | 58.65 |
Operating Expenses & Income | |||||
Operating Income | (1.098) | 2.768 | 7.306 | 6.684 | 43.25 |
Total Operating Expenses | 21.17 | 13.44 | 7.862 | 1.428 | 94.02 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 2.417 | 3.206 | 3.18 | 3.904 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.084) | (2.921) | (6.932) | (1.006) | (4.711) |
Interest Income | - | 8.504 | - | - | 0.004 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 6.924 | 9.551 | (5.488) | 168.2 | 144.3 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |