
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3.440763 | 3.908031 | 7.007868 | 8.148694 | 8.258129 | 12.24 | |
COGS | 2.796274 | 2.929267 | 5.61523 | 5.961664 | 6.134135 | 9.166464 | |
Gross Profit | 0.644489 | 0.978764 | 1.392638 | 2.18703 | 2.123994 | 3.068834 | |
Operating Expenses & Income | |||||||
Operating Income | 0.14286 | 0.41758 | 0.67432 | 1.292435 | 1.070493 | 1.593106 | |
Total Operating Expenses | 0.501627 | 0.561181 | 0.718316 | 0.894595 | 1.053501 | 1.475728 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0257) | (0.017) | (0.0258) | (0.0301) | (0.0553) | (0.117633) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | (0.000002) | - | - | - | |
Net Income | |||||||
Net Income | 0.133803 | 0.380871 | 0.648353 | 1.29832 | 1.028041 | 1.471479 | |
Supplemental | |||||||
EBIT | 0.142859 | 0.41758 | 0.674318 | 1.328385 | 1.083353 | 1.552756 | |
EBITDA | 0.15332 | 0.42865 | 0.69183 | 1.356259 | 1.13271 | 1.602112 | |