
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 981 | 2,371 | 2,044 | 2,537 |
COGS | 1,520 | 3,658 | 2,535 | 1,775 |
Gross Profit | (539) | (1,287) | (491) | 762 |
Operating Expenses & Income | ||||
Operating Income | (1,506) | (3,067) | (2,342) | (928) |
Total Operating Expenses | 2,487 | 5,438 | 4,386 | 3,465 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 499 | 678 | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (490) | (832) | (1,275) | (1,688) |
Interest Income | 15 | 126 | 276 | 400 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (1,951) | (2,633) | (4,479) | (318) |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |