

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.00687 | 0.008138 | 0.0133 | 0.0158 | 263.4 | 270.2 | |
COGS | 0.005791 | 0.006529 | 0.008964 | 0.0115 | 193.8 | 188.8 | |
Gross Profit | 0.001079 | 0.00161 | 0.004289 | 0.004303 | 69.6 | 81.32 | |
Operating Expenses & Income | |||||||
Operating Income | 0.000498 | 0.00101 | 0.003247 | 0.003006 | 39.8 | 52.36 | |
Total Operating Expenses | 0.000881 | 0.000902 | 0.001043 | 0.001297 | 29.8 | 28.94 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.000737 | 0.000607 | 0.000963 | 0.000298 | 9.518003 | 15.96 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000172) | (0.000174) | (0.000603) | (0.000601) | (9.506923) | (42,815.6) | |
Interest Income | 0.000009 | 0.000273 | 0.000007 | 0.000259 | 1.529974 | 15.37 | |
Income Tax Expense | 0.000088 | 0.00014 | 0.000878 | 0.00094 | 14.35 | 16.51 | |
Net Income | |||||||
Net Income | 0.000158 | 0.000567 | 0.001666 | 0.001588 | 26.91 | 38.1 | |
Supplemental | |||||||
EBIT | 0.000498 | 0.00101 | 0.003247 | 0.003348 | 39.8 | 53.76 | |
EBITDA | 0.000616 | 0.001125 | 0.003364 | 0.00347 | 61.74 | 65.33 | |