
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.013 | 0.0255 | 0.164634 | 0.54412 | 1.121075 |
COGS | 0.008982 | 0.0423 | 0.11195 | 0.373651 | 0.876279 |
Gross Profit | 0.004 | (0.0168) | 0.0527 | 0.170469 | 0.244796 |
Operating Expenses & Income | |||||
Operating Income | (0.620727) | (1.50306) | (1.546423) | (1.882479) | (3.331685) |
Total Operating Expenses | 0.633709 | 1.52856 | 1.711057 | 2.426599 | 4.45276 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.624727 | 1.486212 | 1.599107 | 2.052948 | 3.576481 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (0.001586) | - | (0.003098) | (0.003084) |
Interest Income | - | - | - | 0.0259 | 0.0461 |
Income Tax Expense | (0.0235) | (0.001702) | (0.003164) | - | - |
Net Income | |||||
Net Income | (0.597179) | (1.502945) | (1.543259) | (1.859699) | (4.205315) |
Supplemental | |||||
EBIT | (0.620726) | (1.50306) | (1.546423) | - | - |
EBITDA | (0.329318) | (1.195935) | (1.217118) | - | - |