
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.75 | 1.087 | 1.485 | 7.577 | 9.752 | 9.751 | |
COGS | 3.293 | 7.592 | 10.14 | 15.28 | 22.77 | 22.77 | |
Gross Profit | (2.543) | (6.505) | (8.657) | (7.705) | (13.02) | (13.02) | |
Operating Expenses & Income | |||||||
Operating Income | (73.01) | (51.5) | (17.14) | 29.32 | (35.25) | (35.25) | |
Total Operating Expenses | 73.76 | 52.59 | 18.62 | (21.74) | 45 | 45 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 18.34 | 4.075 | 3.18 | 7.866 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.26) | (1.168) | (3.021) | (3.58) | (3.58) | |
Interest Income | 0.013 | 0.14 | 0.103 | 1.342 | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (27.83) | (13.07) | 24.62 | 58.1 | (40.05) | (40.19) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | (45.12) | (11.28) | - | - | - | - | |