

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 98.72 | 58.13 | 1.330022 | 3.847 | 34.05 | 47.42 | |
COGS | - | - | 3.525272 | 3.401784 | 8.992 | 20.44 | |
Gross Profit | 98.72 | 58.13 | (2.19525) | 1.847803 | 25.06 | 26.95 | |
Operating Expenses & Income | |||||||
Operating Income | 30.55 | (49.32) | (4.445216) | 0.141762 | 49.61 | (35.63) | |
Total Operating Expenses | - | - | 2.249966 | 0.303454 | (24.55) | 62.58 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 1.974908 | 5.108 | 29.06 | 57.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.33) | (19.33) | - | - | (9.865) | (16.42) | |
Interest Income | - | - | 0.229805 | 0.21255 | - | 2.741 | |
Income Tax Expense | 0.015 | (0.557) | - | 0.03 | 0.068 | (0.133) | |
Net Income | |||||||
Net Income | 25.62 | (60.35) | (4.215411) | (1.291) | 46.73 | (38.32) | |
Supplemental | |||||||
EBIT | 30.55 | (49.32) | (4.445216) | (1.261) | 59.47 | - | |
EBITDA | 38.24 | (41.06) | (4.445216) | 0.141762 | 59.56 | (19.86) | |