
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8.9294 | 26.95 | 24.11 | 113 | 208.5 | 3,739.4 | |
COGS | 1.115 | 38.69 | 32.73 | 120.5 | 298.7 | 3,852.2 | |
Gross Profit | 7.8144 | (11.75) | (8.6273) | (7.5096) | (90.2) | (112.8) | |
Operating Expenses & Income | |||||||
Operating Income | (5.7544) | (50.18) | (42.96) | (45.16) | (165.5) | (198.8) | |
Total Operating Expenses | 13.57 | 38.44 | 34.34 | 37.65 | 75.27 | 85.99 | |
R&D Expenses | 0 | 0.000001 | 0.000002 | - | - | - | |
Selling General & Admin Expenses | 11.59 | 20.86 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0197) | (0.1267) | (1.8898) | (2.7903) | (6.65) | (35.68) | |
Interest Income | - | - | - | - | 0.0002 | - | |
Income Tax Expense | 0.0349 | 0.0892 | (0.037) | - | 1.9445 | 2.0899 | |
Net Income | |||||||
Net Income | (4.4504) | (34.08) | (43.33) | (33.98) | (208.3) | (245.6) | |
Supplemental | |||||||
EBIT | (3.9526) | (39.05) | (42.96) | (45.16) | (209.7) | (217.2) | |
EBITDA | (2.0454) | (24.38) | (41.06) | (32.85) | (184) | (178) | |