
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5.131995 | 4.534687 | 4.329247 | 4.403247 | 15.12 | |
COGS | 4.895904 | 2.745687 | 2.438592 | 4.331334 | 6.769849 | |
Gross Profit | 0.236091 | 1.789 | 1.890655 | 0.0719 | 8.349107 | |
Operating Expenses & Income | ||||||
Operating Income | (0.4719) | (0.893946) | (0.59209) | (0.627463) | 6.816365 | |
Total Operating Expenses | 2.729872 | 2.682946 | 2.482745 | 0.699381 | 1.532746 | |
R&D Expenses | 0.0274 | 0.0188 | 0.012 | - | - | |
Selling General & Admin Expenses | 2.597326 | 2.55268 | 2.358269 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0195) | (0.0191) | (0.0211) | (0.117213) | (1.289074) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.001986 | 0.000998 | 0.000828 | (0.002365) | (0.676) | |
Net Income | ||||||
Net Income | (0.161106) | (0.940947) | (0.663161) | 0.698312 | 6.336498 | |
Supplemental | ||||||
EBIT | (0.139604) | (1.051602) | (0.741121) | 0.813165 | 6.816365 | |
EBITDA | 0.0597 | (0.875187) | (0.495421) | 1.05658 | 8.575346 | |