

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.73 | 20.14 | 6.085528 | 1.022027 | - | - | |
COGS | 6.903636 | 8.747885 | 5.892491 | - | 0.316875 | - | |
Gross Profit | 4.823709 | 11.39 | 0.193037 | 1.022027 | (0.316875) | - | |
Operating Expenses & Income | |||||||
Operating Income | (7.895895) | (3.528617) | (18.78) | (20.34) | (17.43) | (29.63) | |
Total Operating Expenses | 12.72 | 14.92 | 18.98 | 21.36 | 17.14 | 29.08 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.765418 | 5.266572 | 7.811876 | 9.178163 | 8.788 | 11.44 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.748901) | (3.346897) | (3.636499) | (1.262584) | (2.345) | (3.269952) | |
Interest Income | 0.0184 | 0.0313 | 0.308554 | 1.52503 | 0.52 | - | |
Income Tax Expense | 0.293431 | 0.350064 | 0.251113 | 0.17701 | 0.151 | 0.240357 | |
Net Income | |||||||
Net Income | (15.24) | (8.810305) | (22.08) | (14.43) | (19.39) | (32.26) | |
Supplemental | |||||||
EBIT | (15.16) | (7.42116) | (18.19) | (20.62) | (16.89) | (29.15) | |
EBITDA | (11.88) | (3.565916) | (17.9) | (20.37) | (16.57) | (28.49) | |