
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | 0.0533 | 0.882533 | 1.253484 | 1.245348 |
COGS | - | 0.0137 | 0.116146 | 0.347004 | 0.484607 |
Gross Profit | - | 0.0396 | 0.766387 | 0.90648 | 0.760741 |
Operating Expenses & Income | |||||
Operating Income | (0.119387) | (0.415121) | 0.227833 | (0.183913) | (0.141128) |
Total Operating Expenses | 0.119387 | 0.468425 | 0.6547 | 1.437397 | 1.386476 |
R&D Expenses | 0.0251 | 0.118444 | - | - | - |
Selling General & Admin Expenses | 0.0943 | 0.336235 | 0.538554 | 1.090393 | 0.901869 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (0.0718) | (0.0265) | (0.0171) | - |
Interest Income | 0.000007 | 0.000028 | 0.000007 | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (0.491006) | (0.720093) | 0.751609 | (0.226258) | (0.154822) |
Supplemental | |||||
EBIT | - | (0.415121) | 0.227833 | (0.183913) | (0.141128) |
EBITDA | - | (0.390631) | 0.28459 | 0.240145 | 0.0681 |