

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 3.037 | 126.8 | 151.3 | 223.9 | - | |
COGS | 0.004867 | 0.748 | 50.31 | 123.2 | 160.3 | 180.7 | |
Gross Profit | (0.004867) | 2.289 | 76.53 | 28.11 | 63.6 | (39.27) | |
Operating Expenses & Income | |||||||
Operating Income | (72.15) | (37.42) | (20.11) | (43.7) | (337.4) | (150.4) | |
Total Operating Expenses | 72.15 | 39.71 | 96.65 | 71.81 | 401 | 195.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 72.15 | 70.84 | 85.19 | 32.66 | 36.38 | 48.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0251) | (0.137) | (1.999) | (1.708) | (36.56) | (186.3) | |
Interest Income | - | 0.215 | 0.164 | 3.384 | 19.48 | 50.58 | |
Income Tax Expense | (0.231103) | 1.84 | 3.567 | 0.318 | (3.313) | (0.263) | |
Net Income | |||||||
Net Income | (72.15) | (39.05) | (25.78) | (44.63) | (822.2) | (499.4) | |
Supplemental | |||||||
EBIT | (72.13) | (37.08) | (20.21) | (42.61) | (789) | - | |
EBITDA | (72.12) | (31.93) | 39.7 | 61.09 | (588.4) | - | |