
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.336 | 4.41 | 6.588 | 7.750834 | 9.332488 | 6.130023 | |
COGS | 1.389 | 4.094 | 5.663 | 5.989598 | 7.534515 | 5.356313 | |
Gross Profit | (0.0529) | 0.315875 | 0.925075 | 1.761236 | 1.797973 | 0.77371 | |
Operating Expenses & Income | |||||||
Operating Income | (2.805) | (2.916) | (1.154) | (1.122954) | (2.471219) | (3.798018) | |
Total Operating Expenses | 2.752 | 3.232 | 2.079 | 2.88419 | 4.269192 | 4.571728 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.129543) | (0.316614) | (1.646) | (1.053753) | (0.845767) | (0.933634) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | (0.000003) | 0.0008 | - | 0.0008 | 0.0008 | |
Net Income | |||||||
Net Income | 0.0425 | (3.246) | (13.96) | (4.974927) | (2.221724) | (3.636389) | |
Supplemental | |||||||
EBIT | 0.172047 | (2.929763) | (12.31) | (3.921172) | (2.471219) | (3.798018) | |
EBITDA | 0.176307 | (2.923) | (12.29) | (3.896332) | (2.449457) | (3.773637) | |