
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 16.78 | 58.35 | 22.97 | 8.102 | 6.40013 | |
COGS | 7.861317 | 24.16 | 8.787254 | 4.850198 | 2.388113 | |
Gross Profit | 8.922597 | 34.19 | 14.18 | 3.251804 | 4.012017 | |
Operating Expenses & Income | ||||||
Operating Income | (25.73) | (42.61) | (20.67) | (12.13) | (2.723434) | |
Total Operating Expenses | 34.65 | 135.7 | 43.98 | 15.39 | 6.735451 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 24.61 | 51.32 | 28.9 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.698973) | (6.423039) | (2.485758) | (0.0472) | (0.163463) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (3.811536) | (5.674442) | 0.000376 | - | - | |
Net Income | ||||||
Net Income | (26.37) | (102.2) | (32.29) | (26.9) | (1.884892) | |
Supplemental | ||||||
EBIT | (29.49) | (101.5) | (29.8) | (26.85) | (1.721426) | |
EBITDA | (25.91) | (88.95) | (23.28) | (24.1) | (0.727124) | |