

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.178 | (37.41) | 0.072 | 0.09 | 0.09 | 6.709 | |
COGS | 3.293 | 7.592 | 10.14 | 11.06 | 15.86 | 16.46 | |
Gross Profit | (2.543) | (6.505) | (8.657) | (5.763) | (13.59) | (7.432) | |
Operating Expenses & Income | |||||||
Operating Income | (28.43) | (14.04) | 23.97 | 53.64 | (46.14) | (44.96) | |
Total Operating Expenses | 73.76 | 52.59 | (23.9) | (53.55) | 46.23 | 49.96 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.165 | 9.252 | 14.08 | 15.28 | 22.77 | 8.223 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.86) | (38.44) | (42.77) | (78.87) | (17.32) | (33.25) | |
Interest Income | 17.78 | 0.917 | 0.65 | 4.466 | 6.082 | 2.308 | |
Income Tax Expense | (18.38) | - | - | - | - | - | |
Net Income | |||||||
Net Income | (27.83) | (13.07) | 24.62 | 58.1 | (40.18) | (55.96) | |
Supplemental | |||||||
EBIT | (28.43) | (14.95) | 25.79 | 60.04 | (36.73) | (51.82) | |
EBITDA | (45.12) | (11.28) | 27.26 | 61.62 | (35.18) | (50.28) | |