
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 17.4 | 43.81 | 100.4 | 95.51 | 136.9 |
COGS | 10.44 | 25.7 | 57.15 | 48.34 | 94.12 |
Gross Profit | 6.957697 | 18.11 | 43.21 | 47.17 | 42.78 |
Operating Expenses & Income | |||||
Operating Income | 1.137508 | 3.291373 | 9.345142 | (5.78451) | (1.140917) |
Total Operating Expenses | 16.26 | 40.52 | 91.01 | 101.3 | 138 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | 8.591991 | 10.18 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.104052) | (0.301558) | (2.24888) | (6.840791) | (15.1) |
Interest Income | 0.008828 | 0.0645 | 0.0606 | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 0.752278 | 2.236116 | 3.495592 | (12.77) | (10.97) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |