
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 215.4 | 88.24 | 130.7 | 139.8 | 136.4 |
COGS | 90.33 | 3.922 | 8.546 | 8.899 | 17.64 |
Gross Profit | 125.1 | 84.31 | 122.2 | 130.9 | 118.7 |
Operating Expenses & Income | |||||
Operating Income | (29.42) | 32.84 | 51.75 | 56.67 | 44.46 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 70.92 | 26.86 | 35 | 35.84 | 29.18 |
Earnings from Continuing Operations | |||||
Interest Expense | (11.1) | (9.947) | (17.91) | (20.18) | (16.5) |
Interest Income | 0.112 | 0.183 | 0.286 | 0.227 | 0.121 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (552.6) | 11.96 | 24.06 | 13.89 | 11.79 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |