
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9.775 | 18.3 | 40.4 | 11.87 | - | |
COGS | 8.52 | 15.25 | 38.62 | 10.09 | - | |
Gross Profit | 1.255 | 3.051 | 1.782 | 1.775 | - | |
Operating Expenses & Income | ||||||
Operating Income | (7.815) | (7.196) | (7.184) | (6.149) | (20.48) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.92 | 3.158 | 4.033 | 7.499 | 19.98 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.035) | (0.003) | (0.001) | - | (0.001) | |
Interest Income | 0.005 | - | - | 1.294 | 1.955 | |
Income Tax Expense | 0.465 | (1.294) | (0.912) | - | - | |
Net Income | ||||||
Net Income | (1.432) | (4.635) | (3.542) | (12.41) | (12.49) | |
Supplemental | ||||||
EBIT | 6.252 | 0.243 | (0.261) | (6.149) | (5.015) | |
EBITDA | (0.88) | (5.836) | (4.06) | (5.791) | (4.529) | |