
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 298 | 599 | 0.005 | 0.005 | 0.003769 | 0.008769 | |
COGS | 3 | 1.631 | 2.027 | 2.43 | 2.690769 | 5.142757 | |
Gross Profit | 295 | 599 | (2.439) | (2.425) | (2.690769) | (5.133987) | |
Operating Expenses & Income | |||||||
Operating Income | 296 | 597 | (4.742) | (3.053) | (3.922312) | (6.975312) | |
Total Operating Expenses | 2 | 2 | 2.303 | 0.623 | 1.231542 | 1.841323 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (3) | (3.123) | (3.441) | (3.250209) | (1.599209) | |
Interest Income | - | - | - | 0.29 | 0.367656 | - | |
Income Tax Expense | 3 | 597 | - | 0.0004 | 0.000326 | 0.000326 | |
Net Income | |||||||
Net Income | 293 | 594 | 127.3 | 104.7 | 125.3 | 230 | |
Supplemental | |||||||
EBIT | 296 | 597 | (2.55) | (3.053) | 128.5 | - | |
EBITDA | 594 | 597 | (2.544) | (3.051) | 128.5 | 25.04 | |