
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.015 | 0.124506 | 0.017 | 1.058 | 3.139008 | 1.548609 | |
COGS | 0.005196 | 0.013 | 0.005192 | 0.57663 | 2.093337 | 1.036918 | |
Gross Profit | 0.015 | 0.111506 | 0.017 | 0.481055 | 1.045671 | 0.511691 | |
Operating Expenses & Income | |||||||
Operating Income | (0.352) | (0.499) | (0.523212) | (0.212) | 0.171468 | (0.528677) | |
Total Operating Expenses | 0.361608 | 0.610794 | 0.540212 | 0.693039 | 0.874203 | 1.449368 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.361608 | 0.605601 | 0.53502 | 0.676894 | 0.874203 | 1.092884 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.953717) | (0.471469) | (0.088) | (0.898481) | (0.0329) | (0.0309) | |
Interest Income | - | 0.007521 | - | - | - | - | |
Income Tax Expense | 1.179 | 0.779027 | 0.088 | 0.898481 | - | - | |
Net Income | |||||||
Net Income | (4.229) | (1.278) | (1.03404) | 0.812081 | (0.342681) | (1.522203) | |
Supplemental | |||||||
EBIT | (3.049196) | (0.784193) | (0.946011) | 1.710855 | (0.309825) | (1.491263) | |
EBITDA | (3.044) | (0.779) | (0.940819) | 1.727 | (0.309825) | (1.543779) | |