
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 20.84 | 20.68 | 25.63 | 66.31 | 136.4 |
COGS | 15.1 | 15.01 | 18.19 | 25.9 | 56.81 |
Gross Profit | 5.74404 | 5.67505 | 7.4395 | 40.41 | 79.56 |
Operating Expenses & Income | |||||
Operating Income | (0.0181) | 0.155761 | (1.9898) | 3.9889 | (6.3654) |
Total Operating Expenses | 20.86 | 20.53 | 27.62 | 62.32 | 142.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | 0.7169 | 6.5731 | 17 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.0784) | (0.045) | (0.0344) | (0.0334) | (0.9102) |
Interest Income | 0.001627 | 0.002504 | 0.0653 | 0.0851 | 0.0405 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (0.108269) | 0.0789 | (1.7731) | 4.3969 | (0.4978) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |