
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.83 | 1.252043 | 11.14 | 69.87 | 75.84 | 47.62 | |
COGS | - | - | 0.58575 | 29.9 | 22.45 | 29.95 | |
Gross Profit | - | - | 10.55 | 39.96 | 53.39 | 17.67 | |
Operating Expenses & Income | |||||||
Operating Income | (35.74) | (23.11) | (3.197851) | (22.19) | 67.96 | 43.37 | |
Total Operating Expenses | 47.57 | 24.36 | 14.34 | 92.06 | 7.884448 | 4.241878 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 42.57 | 20.08 | 6.804011 | 29.53 | 30.03 | 20.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.930954) | (2.962608) | (2.367672) | (2.824092) | (4.677123) | (4.894034) | |
Interest Income | - | - | - | - | - | 0.0353 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (56.1) | (36.88) | (11.42) | (28.53) | 62.41 | 37.34 | |
Supplemental | |||||||
EBIT | (36.77) | (23.93) | - | - | - | - | |
EBITDA | (52.31) | (32.18) | - | - | - | - | |