

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 42.58 | 19.7 | 35.38 | 4.160049 | 22.99 | |
COGS | 23.63 | 4.593902 | 11.53 | 1.755202 | 0.815867 | |
Gross Profit | 18.95 | 15.11 | 23.85 | 2.404847 | 22.17 | |
Operating Expenses & Income | ||||||
Operating Income | (1.882374) | (7.921561) | (3.599013) | (3.340708) | (0.908534) | |
Total Operating Expenses | 44.46 | 27.63 | 38.98 | 7.500758 | 23.9 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0245) | (0.0453) | (0.0178) | (0.053) | (0.000213) | |
Interest Income | 0.00036 | 0.000466 | - | 0.000028 | - | |
Income Tax Expense | 0.0281 | - | - | - | - | |
Net Income | ||||||
Net Income | (2.12582) | (7.879861) | (3.617105) | (3.393563) | (0.908746) | |
Supplemental | ||||||
EBIT | (1.910371) | - | - | - | - | |
EBITDA | 16.49 | 9.776905 | - | - | - | |