

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.14 | 110.2 | 9.939057 | 10.1 | 12.81 | 10.57 | |
COGS | 8.563882 | 5.533388 | 3.073381 | 3.104695 | 3.784692 | 3.954161 | |
Gross Profit | 7.5743 | 104.7 | 6.865676 | 6.994965 | 9.027385 | 6.611823 | |
Operating Expenses & Income | |||||||
Operating Income | (37.69) | 76.53 | (26.94) | (14.26) | (18.44) | (19.09) | |
Total Operating Expenses | 53.82 | 33.65 | 36.87 | 24.36 | 31.26 | 29.66 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.134703 | 0.144585 | 2.399776 | 2.238968 | 2.194659 | 2.030803 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.521679) | (10.58) | (8.084321) | (11.92) | (20.14) | (22.39) | |
Interest Income | 6.986501 | 1.684225 | 2.361044 | 1.833152 | 1.112541 | 2.151886 | |
Income Tax Expense | (9.324619) | (0.933769) | - | - | - | - | |
Net Income | |||||||
Net Income | 22.62 | 134.1 | 85.27 | 38.23 | 73.13 | 0.408742 | |
Supplemental | |||||||
EBIT | (47.47) | (31.78) | 97.16 | 53.61 | 75.31 | 9.822926 | |
EBITDA | 25.72 | 147.5 | 97.57 | 54.03 | 75.73 | 10.24 | |