

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6.381543 | 5.925394 | 6.184265 | 6.685201 | 7.19118 | |
COGS | 2.199377 | 2.250146 | 1.036818 | 1.224566 | 1.354492 | |
Gross Profit | 4.182166 | 3.675248 | 5.147447 | 5.460635 | 5.836688 | |
Operating Expenses & Income | ||||||
Operating Income | (1.1453) | (1.47565) | 1.87891 | 2.00021 | 2.11276 | |
Total Operating Expenses | 5.327469 | 5.150903 | 3.268537 | 3.460425 | 3.723928 | |
R&D Expenses | 0.993 | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.002029) | (0.0373) | - | (0.0155) | (0.005797) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.000002 | (0.000003) | 0.000056 | - | - | |
Net Income | ||||||
Net Income | (0.249883) | (0.888567) | 2.657418 | 11.43 | 2.680201 | |
Supplemental | ||||||
EBIT | (0.247854) | (0.85127) | 2.661501 | 11.44 | 2.11276 | |
EBITDA | 0.625644 | (1.037337) | 2.728554 | 11.49 | 2.165963 | |