
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23.97 | 1.923078 | 2.299764 | - | - | - | |
COGS | 11,985.5 | 0.961539 | 1,149.9 | 2.16854 | 35.61 | 453.3 | |
Gross Profit | 11.99 | 0.961539 | (1,147.6) | (2.16854) | (35.61) | 307 | |
Operating Expenses & Income | |||||||
Operating Income | (24,291) | (1,955.6) | (2,283.8) | (269.7) | (161.1) | (499.1) | |
Total Operating Expenses | 12,305.5 | 994 | 1,134 | 269.7 | 125.4 | 45.82 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7,159.3 | 382 | 209.8 | 98.01 | 520.2 | 50.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (184.8) | (13.94) | (4.429) | (6.077) | (1,983.5) | (1,015.6) | |
Interest Income | 216.4 | 12.61 | 16.83 | 14.14 | 12.77 | - | |
Income Tax Expense | (281.7) | 54.93 | 12.99 | 49.19 | 25.07 | 60.19 | |
Net Income | |||||||
Net Income | (392.1) | (134.1) | (25.2) | (209.4) | 158.5 | (341.8) | |
Supplemental | |||||||
EBIT | (666) | (71.15) | (25.05) | (62.68) | (161.1) | (294.5) | |
EBITDA | (433.7) | (44.4) | 15.2 | (21.76) | (125.4) | (200.2) | |