

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.00627 | 13.78 | 0.439216 | 4.040217 | 1.73632 | |
COGS | 0.434714 | 0.25938 | 0.211615 | 4.817175 | 2.249073 | |
Gross Profit | (0.428444) | 13.52 | 0.227601 | (0.776958) | (0.512753) | |
Operating Expenses & Income | ||||||
Operating Income | (0.57161) | 13.1 | 0.0143 | (1.052631) | (0.82313) | |
Total Operating Expenses | 0.57788 | 0.484978 | 0.424869 | 5.092848 | 2.55945 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.10296 | 0.22121 | 0.117186 | 0.153404 | 0.169057 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.241792) | (0.254135) | (0.353194) | (0.323004) | (0.0781) | |
Interest Income | 0.000098 | 0.25413 | 0.009379 | - | 0.000797 | |
Income Tax Expense | (0.004513) | - | - | - | - | |
Net Income | ||||||
Net Income | (0.810335) | 10.42 | 0.0818 | (1.023612) | (0.68992) | |
Supplemental | ||||||
EBIT | (0.572716) | - | - | - | - | |
EBITDA | (0.567522) | 13.1 | - | - | - | |