
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 5.248461 | 8.432511 | 9.380985 | 5.044297 |
COGS | 2.637025 | 4.669191 | 6.841136 | 3.631578 |
Gross Profit | 2.611436 | 3.76332 | 2.539849 | 1.412719 |
Operating Expenses & Income | ||||
Operating Income | 1.521147 | 0.540508 | (2.328387) | (3.469087) |
Total Operating Expenses | 3.727314 | 7.892003 | 11.71 | 8.513384 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 1.58046 | 3.332535 | 4.868236 | 4.881806 |
Earnings from Continuing Operations | ||||
Interest Expense | (0.906398) | (3.275505) | (6.121074) | (4.951064) |
Interest Income | - | - | - | - |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 0.009749 | (3.474512) | 1.022956 | (15.84) |
Supplemental | ||||
EBIT | 1.162691 | (1.158467) | 7.662532 | (10.69) |
EBITDA | 1.65742 | 0.236029 | 10.1 | (10.69) |