

| 2023 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | 2.088028 | 1.3383 | 1.422451 | |
COGS | - | - | 2.163421 | 2.593124 | 2.073261 | |
Gross Profit | - | - | (0.0754) | (1.254824) | (0.65081) | |
Operating Expenses & Income | ||||||
Operating Income | (0.0497) | (0.0497) | (0.71916) | (1.691773) | (1.220592) | |
Total Operating Expenses | 0.0497 | 0.0497 | 0.643767 | 0.436949 | 0.569782 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0497 | 0.0497 | 0.643767 | 0.436949 | 0.569782 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | (0.0805) | (0.123168) | (0.176908) | |
Interest Income | - | - | 0.000705 | - | - | |
Income Tax Expense | - | - | 0.001196 | - | - | |
Net Income | ||||||
Net Income | (0.0497) | (0.0497) | (0.8) | (1.808994) | (1.393031) | |
Supplemental | ||||||
EBIT | - | - | (1.059511) | (1.691773) | - | |
EBITDA | - | - | (0.71916) | (1.261402) | (1.220592) | |