
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.56 | - | - | - | - | - | |
COGS | 0.380584 | 0.709638 | 0.58966 | 0.218723 | 0.269784 | - | |
Gross Profit | 0.179416 | (0.709638) | (0.58966) | (0.219) | (0.269784) | - | |
Operating Expenses & Income | |||||||
Operating Income | (0.849) | (1.13) | (1.276) | (0.594) | (0.941477) | (0.928966) | |
Total Operating Expenses | 0.359635 | 0.420021 | 0.686827 | 0.37568 | 0.671691 | 0.787558 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.34211 | 0.122146 | 0.224073 | 0.140212 | - | 0.0849 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.22) | (10.6) | (11.27) | (13.04) | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (23.46) | (11.63) | (3.402) | - | - | - | |
Net Income | |||||||
Net Income | 12.52 | (9.441) | (7.814) | 1.934 | 1.165046 | 0.0556 | |
Supplemental | |||||||
EBIT | (0.815) | (2.154) | (2.635) | (1.907) | (0.941477) | - | |
EBITDA | (0.194319) | (1.192585) | (1.276874) | (0.853468) | (0.671693) | 0.252253 | |