
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4.764201 | 6.581223 | 5.933279 | 5.216512 | 6.542728 | |
COGS | 4.237366 | 5.478564 | 4.173473 | 3.802635 | 3.726326 | |
Gross Profit | 0.526835 | 1.102659 | 1.759806 | 1.413877 | 2.816402 | |
Operating Expenses & Income | ||||||
Operating Income | (0.75639) | (0.43105) | 0.236521 | (0.324319) | 0.636025 | |
Total Operating Expenses | 1.283223 | 1.533706 | 1.523285 | 1.738196 | 2.180377 | |
R&D Expenses | 0.08 | 0.098 | 0.11 | 0.055 | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0386) | (0.0205) | (0.005604) | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.412705 | 0.412234 | 0.0701 | (0.149508) | 0.0895 | |
Net Income | ||||||
Net Income | 1.251931 | 1.902614 | 0.14053 | (0.125577) | 0.554312 | |
Supplemental | ||||||
EBIT | (0.756388) | (0.431047) | 0.236521 | (0.275087) | 0.636025 | |
EBITDA | (0.679798) | (0.267602) | 0.49471 | 0.00005 | 0.922717 | |