

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 14.16 | 21.13 | 23.43 | 16.25 | 8.614771 |
COGS | 5.476019 | 8.142635 | 15.75 | 13.45 | 8.513941 |
Gross Profit | 8.68393 | 12.98 | 7.68334 | 2.802536 | 0.10083 |
Operating Expenses & Income | |||||
Operating Income | 2.279087 | 3.817743 | 2.46895 | 0.0268 | (2.596757) |
Total Operating Expenses | 6.404842 | 9.165726 | 5.21439 | 2.775711 | 2.697587 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.008834) | (0.0162) | (0.0126) | (0.006816) | (0.00232) |
Interest Income | 0.000175 | 0.000023 | 0.0208 | 0.128954 | 0.0402 |
Income Tax Expense | 0.575209 | 0.920274 | 1.451023 | (0.0286) | (0.00876) |
Net Income | |||||
Net Income | 1.318734 | 2.256734 | 7.048449 | 0.170996 | (3.879973) |
Supplemental | |||||
EBIT | 1.902781 | 3.193196 | 8.512102 | 0.155826 | (2.556243) |
EBITDA | 3.09759 | 4.806567 | 10.22 | 1.44526 | (1.720692) |