

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9.973264 | 12.77 | 6.124529 | 3.593881 | 2.891428 | 1.541006 | |
COGS | 7.97983 | 13.42 | 5.966452 | 4.882871 | 1.72073 | 0.40883 | |
Gross Profit | 1.993434 | (0.651988) | 0.158077 | (1.28899) | 1.170698 | 1.132176 | |
Operating Expenses & Income | |||||||
Operating Income | (2.409341) | (11.61) | (4.232278) | (10.12) | (2.33855) | (1.547816) | |
Total Operating Expenses | 4.402775 | 5.164089 | 4.390355 | 13.71 | 5.229978 | 3.088822 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.827607 | 2.032457 | 1.858004 | 1.668585 | 1.626848 | 1.391163 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.320524) | (1.678097) | (1.771942) | (2.060718) | (0.447289) | (0.120717) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.85478 | 5.892492 | (0.000001) | - | - | - | |
Net Income | |||||||
Net Income | (3.460154) | (19.09) | (4.471612) | (12.48) | (3.582512) | (2.531202) | |
Supplemental | |||||||
EBIT | (2.247351) | (11.52) | (2.699668) | - | - | - | |
EBITDA | (1.871544) | (10.87) | (2.695147) | - | - | - | |