
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.554 | 3.865 | 9.531 | 74.01 | 9.659 | 9.016 | |
COGS | 4.647 | 6.929 | 7.756 | 9.104 | 10.27 | 11.17 | |
Gross Profit | (4.093) | (3.064) | 1.775 | 64.9 | (0.61) | (2.157999) | |
Operating Expenses & Income | |||||||
Operating Income | 82.31 | (43.01) | 90.22 | 61.36 | 45.85 | 27.99 | |
Total Operating Expenses | (86.4) | 39.94 | (88.45) | 3.541 | (46.46) | (30.15) | |
R&D Expenses | 0.000148 | 0.000011 | 0.000009 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.986) | (6.634) | - | (13.04) | (6.185) | |
Interest Income | - | - | - | - | - | 0.49 | |
Income Tax Expense | 19.79 | (10.02) | 20.65 | 12.06 | 7.524 | 3.54 | |
Net Income | |||||||
Net Income | 62.44 | (33.54) | 64.96 | 42.35 | 26.81 | 17.81 | |
Supplemental | |||||||
EBIT | 164.1 | (84.52) | 170.9 | 124 | - | - | |
EBITDA | 82.31 | (43.01) | 90.22 | 61.36 | 47.37 | 28.97 | |