
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 0.0128 | 2.010638 | 2.010638 | |
COGS | 0.015 | 0.02 | 0.02 | 0.461656 | 1.575835 | 1.575835 | |
Gross Profit | (0.015) | (0.02) | (0.02) | 0.206833 | 0.434804 | 0.434804 | |
Operating Expenses & Income | |||||||
Operating Income | (0.64446) | (0.08) | (0.0734) | 0.0776 | 0.174715 | 0.174715 | |
Total Operating Expenses | 0.629443 | 0.06 | 0.0533 | 0.12926 | 0.260089 | 0.260089 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.328658) | (0.282401) | (0.236016) | (0.0809) | (0.0837) | (0.0837) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.000002) | - | 2.005163 | - | - | - | |
Net Income | |||||||
Net Income | (0.873123) | (0.262431) | 2.005163 | 0.30858 | (0.0857) | (0.0857) | |
Supplemental | |||||||
EBIT | (0.544465) | 0.02 | 2.241179 | 0.397553 | 0.174715 | - | |
EBITDA | (0.529443) | 0.04 | 2.261209 | 0.262215 | 0.227745 | 0.192794 | |