
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6.950236 | 1.398133 | 0.98079 | 0.716767 | 0.558197 | |
COGS | 5.707788 | 1.326938 | 0.78073 | 0.603411 | 0.290457 | |
Gross Profit | 1.242448 | 0.0712 | 0.20006 | 0.113356 | 0.26774 | |
Operating Expenses & Income | ||||||
Operating Income | (5.404498) | (2.761355) | (1.158829) | (0.257703) | 0.0946 | |
Total Operating Expenses | 6.646946 | 2.83255 | 1.358889 | 0.371059 | 0.173114 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 6.592923 | 2.793603 | 6.592923 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.004201) | (0.008986) | (0.007239) | (0.003539) | (0.003966) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.0905 | 0.004253 | 0.003138 | 0.001218 | - | |
Net Income | ||||||
Net Income | (5.795979) | (4.832028) | (1.0399) | (0.229159) | 0.0907 | |
Supplemental | ||||||
EBIT | (5.701231) | (4.859775) | (1.029527) | (0.257703) | - | |
EBITDA | (5.647208) | (4.820828) | (1.005797) | (0.239431) | 0.0946 | |