
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20.05 | - | - | - | 55.58 | - | |
COGS | 44.04 | 3.789305 | 0.108 | 0.0139 | 35.24 | 65.38 | |
Gross Profit | (23.99) | (3.789305) | (0.108) | (0.0139) | 20.34 | 35.65 | |
Operating Expenses & Income | |||||||
Operating Income | (251.1) | (3,724.7) | (21.46) | (13.8) | 11.56 | 23.97 | |
Total Operating Expenses | 227.1 | 3,720.9 | 21.36 | 13.8 | 8.781 | 11.68 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 359.2 | 265.2 | 0.0224 | 13.82 | 7.421 | 28.53 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.33928) | (1.203202) | (0.074) | (0.00193) | (0.003) | (0.003129) | |
Interest Income | 0.109166 | 0.0781 | 0.005 | - | - | - | |
Income Tax Expense | 7.041194 | (0.071) | (0.007809) | - | 2.6 | 2.605 | |
Net Income | |||||||
Net Income | (430.7) | (4,846) | (21.91) | (13.72) | 36.83 | 42.39 | |
Supplemental | |||||||
EBIT | (373.4) | (4,845.3) | (21.9) | (13.81) | 14.85 | 27.26 | |
EBITDA | (341.7) | (4,841.5) | (21.79) | (13.71) | 14.93 | 27.49 | |