

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1.243958 | 3.119711 | 4.302321 | 5.383182 | 2.7812 | |
COGS | 1.26077 | 2.396697 | 3.645965 | 4.519726 | 2.757987 | |
Gross Profit | (0.0168) | 0.723014 | 0.656356 | 0.863455 | 0.0232 | |
Operating Expenses & Income | ||||||
Operating Income | (0.1535) | 0.15963 | 0.28408 | 0.517942 | (0.203772) | |
Total Operating Expenses | 0.136688 | 0.563387 | 0.372279 | 0.345514 | 0.226985 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.00369) | (0.003694) | (0.0185) | (0.0215) | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.000003) | (0.000002) | (0.167895) | - | - | |
Net Income | ||||||
Net Income | (0.157171) | 0.193854 | 0.265688 | 0.524313 | (0.189625) | |
Supplemental | ||||||
EBIT | (0.15348) | 0.197547 | 0.284167 | 0.545822 | (0.203772) | |
EBITDA | (0.142467) | 0.198159 | 0.452062 | 0.577822 | (0.179772) | |