
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 28,030 | 32.57 | 51.69 | 70.01 | 39.56 |
COGS | 23,367 | 24.63 | 41.64 | 17.1 | 17.24 |
Gross Profit | 4,663 | 7.945 | 10.05 | 52.91 | 22.32 |
Operating Expenses & Income | |||||
Operating Income | 2,192 | 5.304 | 6.804 | 22.63 | 25.95 |
Total Operating Expenses | 25,838 | 27.27 | 44.89 | 47.38 | 13.62 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 424 | 0.205 | 0.126 | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (9,365) | (7.905) | (8.383) | (7.381) | (7.524) |
Interest Income | 66 | 0.182 | 0.219 | 0.309 | 0.447 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (8,661) | (4.298) | (1.569) | 32.38 | 36.14 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |