
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.370641 | 0.355269 | 0.301142 | 0.266481 | 0.218935 | |
COGS | 0.184557 | 0.209494 | 0.141384 | 0.126813 | 0.110398 | |
Gross Profit | 0.186084 | 0.145775 | 0.159758 | 0.139668 | 0.108537 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0313) | 0.00509 | 0.0325 | 0.0213 | (0.001142) | |
Total Operating Expenses | 0.217376 | 0.140686 | 0.127272 | 0.118385 | 0.109679 | |
R&D Expenses | 0.0838 | 0.0113 | 0.0186 | 0.0166 | 0.0157 | |
Selling General & Admin Expenses | 0.106036 | 0.100492 | 0.0888 | 0.082 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.00942) | (0.0135) | (0.0242) | (0.0299) | (0.0172) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.0313) | 0.005089 | (0.0242) | - | - | |
Net Income | ||||||
Net Income | (0.0407) | (0.008375) | 0.008298 | (0.00848) | (0.0183) | |
Supplemental | ||||||
EBIT | (0.0313) | 0.005102 | 0.0325 | - | - | |
EBITDA | 0.000005 | 0.005102 | 0.0325 | 0.0213 | (0.001142) | |