

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6.206 | 5.655 | 1.19 | 0.133 | 0.0147 | |
COGS | 5.919 | 5.966 | 1.322 | 0.728 | - | |
Gross Profit | 6.206 | 5.655 | 1.19 | (0.595) | 0.0147 | |
Operating Expenses & Income | ||||||
Operating Income | (1.928) | (3.173) | (6.133) | (17.78) | (2.8768) | |
Total Operating Expenses | 8.134 | 8.83 | 7.323 | 17.19 | 2.8915 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.514 | 3.134 | 0.927 | 0.081 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.147) | (0.092) | (0.053) | (0.054) | (1.2385) | |
Interest Income | 0.147 | 0.002 | 0.037 | 0.002 | - | |
Income Tax Expense | 0.001 | 0.004 | 0.001 | 0.001 | - | |
Net Income | ||||||
Net Income | (2.098) | (3.269) | (6.206) | (17.84) | (19.16) | |
Supplemental | ||||||
EBIT | (1.928) | (3.175) | (6.134) | (17.78) | - | |
EBITDA | 1.804 | 0.895 | (1.175) | (2.133) | 1.2385 | |