
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7.759226 | 16.67 | 20.61 | 22.51 | 25.02 |
COGS | 5.229118 | 9.96431 | 10.97 | 10.69 | 12.67 |
Gross Profit | 2.530108 | 6.704033 | 9.647589 | 11.82 | 12.35 |
Operating Expenses & Income | |||||
Operating Income | (5.590541) | (5.641795) | (4.30794) | (3.186827) | (6.465708) |
Total Operating Expenses | 13.35 | 22.31 | 24.92 | 25.7 | 31.48 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.0101) | (0.0286) | (0.0462) | (0.0297) | (0.254228) |
Interest Income | 0.000002 | 0.000053 | 0.00034 | 0.000075 | 0.00009 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (4.482369) | (4.379921) | (3.90667) | (7.030595) | (6.54589) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (3.937506) | (2.671478) | - | - | - |