
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6.666 | 6.756 | 58.72 | 47.61 | 90.22 |
COGS | - | 6.756 | 47.21 | 45.71 | 82 |
Gross Profit | 6.666 | - | 11.51 | 1.897 | 8.213 |
Operating Expenses & Income | |||||
Operating Income | (42.31) | (11.71) | (8.408) | (21) | (8.327) |
Total Operating Expenses | 48.98 | 18.46 | 67.13 | 68.6 | 98.54 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 48.98 | 11.71 | 19.92 | 22.89 | 16.54 |
Earnings from Continuing Operations | |||||
Interest Expense | (20.79) | (21.22) | (11.68) | (3.229) | (3.503) |
Interest Income | 0.002 | 0.001 | 0.013 | 0.004 | 0.003 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (158.5) | (18.9) | (10.8) | 200 | 22.71 |
Supplemental | |||||
EBIT | - | 0.836 | 2.31 | 203.2 | 26.53 |
EBITDA | - | 2.551 | 4.83 | 208.4 | 31.28 |