
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1.190616 | 0.388038 | 0.314719 | 0.284666 | 0.319052 | |
COGS | 0.952228 | 0.424189 | 0.323038 | 0.304433 | 0.297521 | |
Gross Profit | 0.238388 | (0.0362) | (0.008319) | (0.0198) | 0.0215 | |
Operating Expenses & Income | ||||||
Operating Income | (4.617651) | (6.13317) | (26.32) | (14.99) | (4.20795) | |
Total Operating Expenses | 5.808267 | 6.521208 | 26.63 | 14.97 | 4.229481 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4.856039 | 6.097019 | 26.31 | 14.95 | 4.217922 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.005498) | (0.000011) | - | - | (0.145356) | |
Interest Income | - | - | 0.000142 | 0.000153 | - | |
Income Tax Expense | - | - | - | (0.304372) | (0.18273) | |
Net Income | ||||||
Net Income | (5.231877) | (6.057893) | (25.88) | (14.66) | (4.168754) | |
Supplemental | ||||||
EBIT | (4.551129) | (6.317362) | (26.32) | (14.97) | - | |
EBITDA | (1.601018) | (2.027803) | (21.91) | (14.86) | (4.20795) | |