
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 111.3 | 210.3 | 18.17 | 25.29 | 54.3 |
COGS | 55.74 | 90.51 | 12.14 | 12.9 | 35.93 |
Gross Profit | 55.58 | 119.8 | 6.033938 | 12.39 | 18.38 |
Operating Expenses & Income | |||||
Operating Income | 29.66 | 65.05 | (3.743387) | 26.37 | (10.78) |
Total Operating Expenses | 81.66 | 145.3 | 21.91 | (1.075192) | 65.08 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.0494) | (0.0284) | (0.282918) | (0.363373) | (0.547869) |
Interest Income | 0.0418 | 0.23552 | 1.789531 | 1.821953 | 1.01984 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 19.39 | 45.07 | 0.0397 | 18.46 | 0.545465 |
Supplemental | |||||
EBIT | - | 59.75 | 3.301852 | 27.4 | 2.591206 |
EBITDA | - | 67.52 | 8.653332 | 36.82 | 6.487241 |