
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 5.259 | 112.4 | 167.6 | 354.8 | |
COGS | 0.002759 | 0.165 | 5.981 | 76.79 | 137.7 | 247.6 | |
Gross Profit | (0.002759) | (0.165) | (5.981) | 35.6 | 29.81 | 107.2 | |
Operating Expenses & Income | |||||||
Operating Income | (7.492358) | (4.668) | (14.66) | (10.41) | 6.162578 | 64.58 | |
Total Operating Expenses | 7.489599 | 4.503 | 8.681 | 14.14 | 23.65 | 42.62 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 1.863 | 3.741 | 10.12 | - | 22.98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0579) | (1.335) | (1.984) | (4.431) | (4.850094) | (5.156289) | |
Interest Income | 0.0152 | 0.044 | 0.763 | 0.067 | 0.395 | - | |
Income Tax Expense | 0.582065 | 0.013 | 0.675 | 0.227 | 0.898645 | 1.125752 | |
Net Income | |||||||
Net Income | (8.075801) | (5.973) | (16.33) | (24.03) | 0.092 | 0.323554 | |
Supplemental | |||||||
EBIT | (7.493737) | (4.625) | (13.67) | (10.53) | 6.162578 | 18.69 | |
EBITDA | (7.490978) | (4.46) | (12.68) | 18.71 | 27.1 | 80.85 | |