
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.571 | 26.82 | 45.36 | 66.11 | 88.11 |
COGS | 0.542 | 1.085 | 0.822 | 0.018 | 0.052 |
Gross Profit | 0.029 | 25.73 | 44.54 | 66.09 | 88.06 |
Operating Expenses & Income | |||||
Operating Income | (14.35) | (2.921) | (2.489) | 0.872 | 5.696 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 7.368 | 14.86 | 17.72 | 26.11 | 30 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.189) | (0.792) | (1.996) | (4.962) | (7.643) |
Interest Income | 0.096 | 1.591 | 2.78 | 1.21 | 0.171 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (3.938) | 0.443 | (0.704) | (8.223) | 1.79 |
Supplemental | |||||
EBIT | - | (1.33) | 0.316 | 2.082 | 5.847 |
EBITDA | - | 5.091 | 11.76 | 17.34 | 27.23 |