

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.007022 | 0.002333 | 0.149527 | 0.34973 | 0.267962 | |
COGS | 0.180514 | 0.41003 | 0.0189 | 0.115896 | 0.395726 | |
Gross Profit | (0.173) | (0.408) | 0.130582 | 0.233834 | (0.127763) | |
Operating Expenses & Income | ||||||
Operating Income | (0.313) | (0.602) | (0.165827) | (0.281) | (0.241853) | |
Total Operating Expenses | 0.139818 | 0.194398 | 0.296409 | 0.514335 | 0.114089 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0883 | 0.055 | 0.0155 | 0.172104 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.230369) | (0.0165) | (0.0418) | (0.0939) | (0.0807) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.319) | (0.452) | 0.003534 | - | - | |
Net Income | ||||||
Net Income | (0.475) | (0.761) | (0.210111) | (0.373) | (0.326575) | |
Supplemental | ||||||
EBIT | (0.244873) | (0.595) | (0.164817) | (0.281) | (0.241853) | |
EBITDA | (0.205707) | (0.518912) | (0.149817) | (0.251) | (0.211853) | |