

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | 171.1 | |
COGS | 0.0762 | 2.283428 | 1.864 | 0.096 | - | - | |
Gross Profit | (0.0762) | (2.283428) | (1.864) | (0.096) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (11.89) | (13.9) | (7.966) | (8.953) | (14) | 66 | |
Total Operating Expenses | 11.89 | 13.9 | 7.966 | 8.953 | 14 | 105.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.46 | 10.81 | 5.241 | 8.637 | 13.48 | 28.75 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (2.186914) | (3.116) | (2.597) | - | (5.515) | |
Interest Income | 0.0153 | 0.0537 | 0.245 | 0.659 | 0.893 | 1.504 | |
Income Tax Expense | 0.0161 | 0.033 | - | - | - | - | |
Net Income | |||||||
Net Income | (10.53) | (2.303461) | (12.36) | (0.021) | (13.64) | 58.23 | |
Supplemental | |||||||
EBIT | (11.58) | (15.8) | (9.224) | 2.589 | (13.64) | 78.63 | |
EBITDA | (11.59) | 2.420127 | (7.19) | 2.831 | (13.44) | 106.1 | |