
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 571.5 | 919.8 | 614.6 | 271 | 158.9 |
COGS | 536.5 | 831.6 | 543.1 | 225 | 129 |
Gross Profit | 34.96 | 88.26 | 71.47 | 46.05 | 29.95 |
Operating Expenses & Income | |||||
Operating Income | (7.103138) | 4.014728 | (20.95) | (23.37) | (15.99) |
Total Operating Expenses | 578.6 | 915.8 | 635.5 | 294.4 | 174.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 22.38 | 42.76 | 31.46 | 22.67 | 14.42 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.424795) | (1.848307) | (4.254769) | (3.299237) | (2.124042) |
Interest Income | - | 0.008444 | 0.330876 | 0.0259 | 0.0082 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (8.412927) | (5.121521) | (27.66) | (31.47) | (22.16) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |