
| 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.605433 | 0.605433 | 0.0259 | 0.114596 | 0.114596 | |
COGS | 0.398385 | 0.0109 | 0.002792 | 0.0269 | 0.0269 | |
Gross Profit | 0.207048 | (0.0109) | 0.0231 | 0.0877 | 0.0877 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0247) | (0.0602) | (1.899669) | (0.926658) | (0.926658) | |
Total Operating Expenses | 0.630103 | 0.0493 | 1.922748 | 1.041254 | 1.014357 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.231718 | 0.0602 | 1.811221 | 1.014357 | 0.982952 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.181338) | (0.0385) | (0.527777) | (1.623784) | (1.623784) | |
Interest Income | - | - | - | 0.000737 | - | |
Income Tax Expense | - | 0.141338 | 0.800839 | - | 1.623784 | |
Net Income | ||||||
Net Income | (0.321008) | (3.181673) | (2.700508) | (4.755706) | (4.755706) | |
Supplemental | ||||||
EBIT | (0.0333) | (3.130113) | (2.168231) | (3.131922) | (3.13192) | |
EBITDA | (0.068) | (3.119182) | (2.13221) | (3.071831) | (3.071829) | |