
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.008151 | - | 0.0133 | - | - | |
COGS | 1.497046 | 1.82807 | 2.029585 | 2.236603 | 0.000859 | 2.620765 | |
Gross Profit | (1.497046) | (1.819919) | (2.029585) | (2.223346) | (0.000859) | (2.607508) | |
Operating Expenses & Income | |||||||
Operating Income | 380 | (1.822783) | (2.143974) | (2.235975) | (2.968579) | (5.651417) | |
Total Operating Expenses | 1.534 | (0.005287) | 0.114389 | 0.0126 | 2.96772 | 3.043909 | |
R&D Expenses | - | 0.0104 | - | - | - | - | |
Selling General & Admin Expenses | 0.493 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.165) | (2.062753) | (3.294646) | (2.497) | (1.892746) | (1.054032) | |
Interest Income | 86.46 | 89.03 | 0.0107 | 0.0247 | 0.005867 | - | |
Income Tax Expense | (0.119) | (89.06) | (1.89397) | - | - | (0.007397) | |
Net Income | |||||||
Net Income | 380.1 | 85.17 | 88.15 | 90.1 | 93.23 | 191.2 | |
Supplemental | |||||||
EBIT | 380 | 85.07 | (1.893974) | (2.235975) | 95.12 | 96.85 | |
EBITDA | 761.5 | 86.89 | 0.184571 | (2.235514) | 95.12 | 96.85 | |