

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.672793 | 5.623274 | 6.272666 | 8.320098 | 9.008114 | 9.762437 | |
COGS | 5.647469 | 5.100881 | 0.094 | 0.122778 | 0.313143 | 0.229356 | |
Gross Profit | 1.025324 | 0.522393 | 6.178647 | 8.19732 | 8.694971 | 9.533079 | |
Operating Expenses & Income | |||||||
Operating Income | (0.70191) | (0.633593) | (0.38607) | 0.133534 | (0.192244) | 0.355224 | |
Total Operating Expenses | 1.727234 | 1.155986 | 6.564718 | 8.063786 | 8.887215 | 9.173646 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 1.538325 | 0.94713 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.00927) | (0.002774) | (0.002076) | (0.004293) | (0.000121) | (0.0257) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.007658) | (0.381408) | (0.38607) | - | - | - | |
Net Income | |||||||
Net Income | (7.423081) | (0.252186) | (0.388148) | 0.129294 | (0.192364) | 0.320099 | |
Supplemental | |||||||
EBIT | (7.421469) | (0.633593) | (0.386071) | - | - | - | |
EBITDA | (7.310417) | (0.48046) | (0.354272) | 0.133534 | (0.192244) | 0.35694 | |