
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.174306 | 0.273422 | 1.646782 | 54.56 | 54.56 | |
COGS | 9.506183 | 2.25806 | 0.712141 | - | 50.98 | |
Gross Profit | (9.331877) | (1.984638) | 0.934641 | - | 54.56 | |
Operating Expenses & Income | ||||||
Operating Income | (16.49) | (2.862375) | (0.192084) | - | (0.517019) | |
Total Operating Expenses | 7.15501 | 0.877737 | 1.126725 | - | 55.08 | |
R&D Expenses | 0.001104 | 0.00001 | 0 | - | - | |
Selling General & Admin Expenses | 1.017887 | 0.352988 | 0.376225 | 1.767948 | 1.767948 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0112) | (0.052) | (0.127488) | - | - | |
Interest Income | 0.174306 | 0.24274 | 0.29831 | - | - | |
Income Tax Expense | 24.59 | 0.000738 | 0.0112 | - | 0.236021 | |
Net Income | ||||||
Net Income | (41.08) | (2.811094) | (0.409254) | (0.216611) | (0.216611) | |
Supplemental | ||||||
EBIT | (16.49) | (2.862375) | (0.192084) | - | (0.517019) | |
EBITDA | (16.49) | (2.862078) | (0.190687) | - | (0.395099) | |