
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.084968 | 4.772787 | - | - | - | - | |
COGS | 2.356395 | 0.565416 | 0.135047 | 0.0404 | 0.192472 | 0.129317 | |
Gross Profit | (1.271427) | 4.207371 | (0.135047) | (0.0404) | (0.192472) | (0.129317) | |
Operating Expenses & Income | |||||||
Operating Income | (7.201116) | (4.167284) | (2.268349) | (0.86949) | (0.349894) | (0.152715) | |
Total Operating Expenses | 8.086504 | 9.505487 | 0.539157 | 0.829114 | 0.15742 | 0.105712 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.354118 | 3.874353 | 1.800676 | 0.829114 | 0.234292 | 0.104264 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0614) | (0.054) | (0.0445) | (0.0174) | (0.0111) | (0.009535) | |
Interest Income | 0.004564 | 0.003796 | 0.001353 | 0.001802 | 0.000407 | 0.000234 | |
Income Tax Expense | (0.303783) | 1.900559 | 0.613094 | - | - | - | |
Net Income | |||||||
Net Income | (14.64) | (7.472549) | (0.717328) | (0.945275) | (0.342377) | 0.297605 | |
Supplemental | |||||||
EBIT | (6.276064) | (5.243729) | (0.672851) | (1.101525) | (0.349894) | (0.115792) | |
EBITDA | (4.844721) | (4.678313) | (0.63136) | (0.950117) | (0.248067) | (0.0855) | |