
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 27 | 981 | 2,371 | 2,044 | 2,537 |
COGS | 65 | 1,520 | 3,658 | 2,535 | 1,775 |
Gross Profit | (38) | (539) | (1,287) | (491) | 762 |
Operating Expenses & Income | |||||
Operating Income | (194) | (1,506) | (3,067) | (2,342) | (928) |
Total Operating Expenses | 221 | 2,487 | 5,438 | 4,386 | 3,465 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 135 | 499 | 678 | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | - | (490) | (832) | (1,275) | (1,688) |
Interest Income | 2 | 15 | 126 | 276 | 400 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (278) | (1,951) | (2,633) | (4,479) | (318) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |