
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9.342384 | (1.024346) | (6.361205) | 12.57 | 5.118099 |
COGS | - | 0.384713 | 0.296267 | 4.631258 | 8.597149 |
Gross Profit | - | (1.409059) | (6.657472) | 7.937298 | (3.47905) |
Operating Expenses & Income | |||||
Operating Income | - | (3.128732) | (11.82) | 5.566742 | (6.002869) |
Total Operating Expenses | - | 1.719673 | 5.164587 | 2.370556 | 2.523819 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.666097 | 1.756942 | 5.703344 | 2.246414 | 2.38882 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.451349) | (0.384713) | (0.296267) | (4.631258) | (8.597149) |
Interest Income | 7.9354 | 8.731319 | 7.353622 | 27.92 | 33.18 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 7.783718 | (3.128732) | (11.82) | 5.566742 | (6.002869) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | (3.128732) | (11.82) | 5.566742 | (6.002869) |