

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2.682885 | 3.530899 | 0.869602 | 3.360802 | 2.132395 | |
COGS | 1.623921 | 1.852227 | 0.969633 | 2.110131 | 1.692066 | |
Gross Profit | 1.058964 | 1.678672 | 0.869602 | 1.250671 | 0.440329 | |
Operating Expenses & Income | ||||||
Operating Income | (0.124449) | 0.322577 | (2.036133) | (0.990093) | (1.695221) | |
Total Operating Expenses | 1.18341 | 1.356092 | 1.936102 | 2.240759 | 2.13555 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.332963) | (0.137783) | (0.002728) | (0.006632) | (0.00691) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | - | 0.0585 | - | - | - | |
Net Income | ||||||
Net Income | (0.302362) | 0.289312 | (2.043174) | (0.999725) | (1.709331) | |
Supplemental | ||||||
EBIT | 0.0306 | 0.485602 | (2.040443) | (0.993093) | (1.702421) | |
EBITDA | 0.245553 | 0.608556 | (1.795149) | (0.517806) | (1.268016) | |