

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.0133 | 0.009172 | 0.006817 | 0.006814 | 142.9 | 167.8 | |
COGS | 0.0133 | 0.009827 | 0.006945 | 0.00675 | 141.5 | 163 | |
Gross Profit | (0.000021) | (0.000655) | (0.000127) | 0.000064 | 1.378907 | 4.83783 | |
Operating Expenses & Income | |||||||
Operating Income | (0.000426) | (0.001006) | (0.000466) | (0.000255) | (3.246196) | (0.194351) | |
Total Operating Expenses | 0.000405 | 0.000351 | 0.000339 | 0.000319 | 4.625104 | 5.032181 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.000048 | 0.000044 | 0.00004 | 0.000038 | 0.540878 | 1.710986 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000022) | (0.00001) | (0.000008) | (0.000007) | (0.042) | (0.022) | |
Interest Income | 0.000552 | - | - | 0.000008 | 0.279611 | - | |
Income Tax Expense | 0.000007 | 0.000007 | 0 | (0.000046) | (0.0766) | 0.225883 | |
Net Income | |||||||
Net Income | 0.000025 | (0.001718) | (0.001243) | (0.000633) | (3.107627) | 2.515364 | |
Supplemental | |||||||
EBIT | (0.000426) | (0.001006) | (0.001236) | (0.000673) | (3.246197) | 1.829382 | |
EBITDA | 0.000222 | (0.000547) | (0.001234) | (0.000672) | 0.82041 | 4.910786 | |