
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 1.599383 | 1.410482 | 1.810799 | 0.859 | 1.823512 | 1.553078 | |
Gross Profit | (1.599383) | (1.410482) | (1.810799) | (0.859) | (1.823512) | (1.553078) | |
Operating Expenses & Income | |||||||
Operating Income | (103.2) | (83.33) | (87.29) | (174.1) | (57.2) | (77.88) | |
Total Operating Expenses | 101.6 | 81.92 | 85.48 | 174.1 | 55.37 | 76.32 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 22.07 | 20.58 | 5.964 | 11.23 | 49.11 | 69.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.158) | (34.63) | (0.339) | (1.569) | (2.732771) | (21.07) | |
Interest Income | 0.176 | 0.361 | 1.603 | 3.694 | 3.065 | 3.52 | |
Income Tax Expense | (0.176) | (34.63) | (0.485897) | - | 3.459178 | - | |
Net Income | |||||||
Net Income | (92.95) | (65.57) | (82.23) | (151.9) | (182.7) | (248.5) | |
Supplemental | |||||||
EBIT | (92.82) | (65.52) | (82.46) | (175.2) | (176.5) | (230.9) | |
EBITDA | (91.22) | (64.11) | (80.64) | (175) | (174.7) | (229.3) | |