

| 2022 | 2023 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.677038 | 0.117808 | 0.117808 | 0.711337 | 0.604678 | 0.675291 | |
Gross Profit | (0.677038) | (0.117808) | (0.117808) | (0.711337) | (0.604678) | (0.675291) | |
Operating Expenses & Income | |||||||
Operating Income | (19.54) | (17.77) | (17.77) | 26.28 | 69.08 | 13.79 | |
Total Operating Expenses | 18.86 | 17.65 | 17.65 | (26.99) | (69.68) | (14.28) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.957658 | 8.82124 | 8.82124 | 10.22 | 12.23 | 16 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.330047) | (4.71784) | (4.71784) | (11.73) | (7.598562) | (4.672989) | |
Interest Income | 0.0297 | - | - | 0.352869 | 1.772675 | 2.987177 | |
Income Tax Expense | (0.119731) | (18.53) | (18.53) | (0.0834) | 0.30324 | 0.109002 | |
Net Income | |||||||
Net Income | (23.51) | (81.53) | (81.53) | (38.03) | (36.09) | (38.98) | |
Supplemental | |||||||
EBIT | (23.3) | (17.77) | (17.77) | (26.38) | (28.18) | - | |
EBITDA | (23.24) | (17.65) | (17.65) | (26.26) | (28.04) | - | |