
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6 | 13.18 | 2.414338 | 14.78 | 13.83 |
COGS | 5.394866 | 11.91 | 2.292206 | 15.06 | 13.84 |
Gross Profit | 0.605134 | 1.26899 | 0.122132 | (0.281526) | (0.0113) |
Operating Expenses & Income | |||||
Operating Income | (2.456325) | (14.27) | (8.63804) | (3.922972) | (4.000056) |
Total Operating Expenses | 8.456325 | 27.45 | 11.05 | 18.7 | 17.83 |
R&D Expenses | 0.421186 | - | - | - | - |
Selling General & Admin Expenses | 3.061459 | 15.54 | 8.760172 | 3.641446 | 3.988741 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.804138) | - | - | - | - |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (16.85) | (1.359923) | (9.458784) | (135) | (18.67) |
Supplemental | |||||
EBIT | - | (14.27) | (8.63804) | (3.922972) | (4.000056) |
EBITDA | - | (14.27) | (8.63804) | (1.773182) | (1.628441) |