
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3.844 | 18.85 | 16.63 | 16.79 | 18.43 | 11.3 | |
COGS | 1.012 | 10.73 | 5.162 | 0.095 | 0.125 | 3.145 | |
Gross Profit | 2.832 | 8.12 | 11.47 | 16.69 | 18.31 | 8.16 | |
Operating Expenses & Income | |||||||
Operating Income | 1.501 | 3.476 | (1.755) | 0.255 | (4.22) | (4.289) | |
Total Operating Expenses | 1.33 | 4.643 | 13.22 | 16.44 | 22.53 | 12.45 | |
R&D Expenses | 0.000008 | - | - | - | - | - | |
Selling General & Admin Expenses | 1.078 | 3.775 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.539) | (0.544) | (1.56) | (5.309) | (2.459) | (7.93) | |
Interest Income | 0.555 | 1.941 | 5.9 | 8.981 | 5.054 | 4.366 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 32.58 | 23.18 | 13.01 | 2.463 | (5.681) | (3.618) | |
Supplemental | |||||||
EBIT | 1.501 | 23.72 | (1.187) | 7.772 | (3.222) | 0.206 | |
EBITDA | 1.502333 | 24.4 | 0.623 | 9.737 | (1.714) | 1.645 | |