
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 340.9 | 226.4 | 195.1 | 97.67 | 29.27 |
COGS | 282.7 | 104.8 | 92.29 | 58.51 | 5.616354 |
Gross Profit | 58.24 | 121.6 | 102.9 | 39.16 | 23.65 |
Operating Expenses & Income | |||||
Operating Income | (16.39) | 21.51 | (14.45) | (12.69) | (12.48) |
Total Operating Expenses | 357.3 | 204.9 | 209.6 | 110.4 | 41.75 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.779137 | 2.209493 | 1.789361 | 2.530859 | 1.921627 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.466325) | (0.550006) | (0.001604) | (0.0125) | (0.0225) |
Interest Income | 0.0478 | 0.147205 | 0.824566 | 1.90578 | 9.651874 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (15.29) | 24.45 | (29.99) | (11.07) | (12.68) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |