

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9.111188 | 40.59 | 20.29 | - | - | - | |
COGS | 5.787674 | 41.83 | 32.3 | 0.003936 | 0.008694 | - | |
Gross Profit | 3.323514 | (1.23571) | (12.01) | (0.003936) | (0.008694) | - | |
Operating Expenses & Income | |||||||
Operating Income | (2.282256) | (13.47) | (27.72) | (4.803101) | (8.14727) | (8.14727) | |
Total Operating Expenses | 5.671358 | 12.65 | 15.71 | 4.803101 | 8.14727 | 8.14727 | |
R&D Expenses | - | 0.247447 | 0.247447 | - | - | - | |
Selling General & Admin Expenses | 4.52133 | 7.039685 | 14.21 | 5.644521 | 8.138576 | 8.137611 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.510086) | (1.009485) | (1.528701) | (0.917905) | (0.980399) | (1.032693) | |
Interest Income | 0.0665 | 0.0737 | 0.0801 | 0.121445 | 0.503842 | 0.503842 | |
Income Tax Expense | 0.817195 | 2.216422 | 0.20646 | - | - | - | |
Net Income | |||||||
Net Income | (2.61325) | (18.56) | (31.76) | 24.6 | (4.110213) | (4.110213) | |
Supplemental | |||||||
EBIT | (2.145198) | (13.72) | (27.99) | - | - | - | |
EBITDA | (1.759522) | (11.82) | (25.53) | - | - | - | |