
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47.91 | (105) | (105) | (98.91) | (39.13) | 9.649 | |
COGS | 48.52 | 45.53 | 45.53 | 65.13 | 1.492 | 17.99 | |
Gross Profit | (0.612) | (150.5) | (150.5) | (164) | (0.859) | 17.89 | |
Operating Expenses & Income | |||||||
Operating Income | (71.12) | (237.7) | (253.2) | (2,648.5) | (79.78) | (61.48) | |
Total Operating Expenses | 50.45 | 132.7 | 102.7 | 2,484.5 | 78.92 | 94.14 | |
R&D Expenses | - | - | 0.000479 | 0.000456 | - | - | |
Selling General & Admin Expenses | 20.49 | 47.48 | 47.48 | 36.32 | 21.05 | 10.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.46) | (15.47) | (15.47) | (17.56) | (18.8) | (19.96) | |
Interest Income | 7.398 | 0.412 | 0.46 | - | - | - | |
Income Tax Expense | 17.34 | - | (1.072) | 0.788 | 0.214 | (13.76) | |
Net Income | |||||||
Net Income | (95.02) | (131) | (131) | (2,095.6) | (87.43) | (29.13) | |
Supplemental | |||||||
EBIT | (42.11) | - | (237.7) | (2,639.8) | (145.7) | - | |
EBITDA | (41.67) | (234.1) | (234.1) | (2,636.1) | (145) | (50) | |