

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.839 | 0.652 | - | - | - | - | |
COGS | 1.957 | 1.965 | 0.87 | 0.1077 | 0.093 | 0.368941 | |
Gross Profit | (0.302) | (1.313) | (0.87) | (0.1077) | (0.093) | (0.368941) | |
Operating Expenses & Income | |||||||
Operating Income | (4.392) | 0.934 | (5.244) | (3.629) | (10.48) | (15.06) | |
Total Operating Expenses | 4.09 | (2.247) | 4.374 | 3.629 | 7.181 | 14.69 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.582 | 1.687 | 4.286 | 3.33 | 28.97 | 1.553 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0668) | (3.658) | (0.0154) | (0.200714) | (2.321506) | (5.442359) | |
Interest Income | 0.004 | 0.023 | 0.302 | 1.927 | 2.086 | - | |
Income Tax Expense | (0.151) | (38.76) | (0.789) | 30.42 | (3.910067) | (2.000327) | |
Net Income | |||||||
Net Income | (7.759) | 35.55 | (4.55) | 47.61 | (40.56) | (29.5) | |
Supplemental | |||||||
EBIT | (7.707974) | (3.136953) | (4.644262) | (3.89) | (10.22) | (65.5) | |
EBITDA | (6.625974) | (2.718693) | (4.605262) | (3.871) | (10.21) | (65.4) | |