
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 7.128 | |
COGS | 4.473941 | 0.16969 | 0.247333 | 3.592298 | 20.15 | - | |
Gross Profit | (4.473941) | (0.16969) | (0.247333) | (3.592298) | (20.15) | - | |
Operating Expenses & Income | |||||||
Operating Income | (13.22) | (46.79) | (24.47) | (23.98) | (43.72) | (41.9) | |
Total Operating Expenses | 8.749906 | 46.79 | 24.47 | 23.98 | 23.57 | 31.02 | |
R&D Expenses | - | 0.0917 | 0.174667 | 0.0301 | - | - | |
Selling General & Admin Expenses | 8.665917 | 37.72 | 16.91 | 15.29 | 14.44 | 12.64 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.00375) | (0.004139) | (4.569333) | (4.144548) | (6.455) | (0.016) | |
Interest Income | 0.006749 | 0.002069 | 0.764667 | 0.168483 | 0.103 | 0.282 | |
Income Tax Expense | 0.0375 | (0.771194) | 4.600667 | 4.613893 | 0.179 | 0.179 | |
Net Income | |||||||
Net Income | (14.44) | (46.02) | (20.42) | (41.46) | (31.55) | (43.43) | |
Supplemental | |||||||
EBIT | (14.43) | (46.01) | (15.85) | (37.32) | (24.92) | (43.24) | |
EBITDA | (14.41) | (45.85) | (15.61) | (33.75) | (4.974) | (22) | |