

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 54.77 | 63.78 | 28.5 | 0.0605 | 4.580888 | 4.704509 | |
COGS | 45.38 | 52.13 | 26.27 | 0.0256 | 2.42936 | 2.618231 | |
Gross Profit | 9.394667 | 11.65 | 2.226619 | 0.0349 | 2.151528 | 2.086278 | |
Operating Expenses & Income | |||||||
Operating Income | (39) | (22.03) | (12.62) | (0.74748) | (1.63704) | (1.610345) | |
Total Operating Expenses | 48.39 | 33.68 | 14.85 | 0.782388 | 3.788568 | 3.696623 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21.58 | 11.02 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.917) | (2.970567) | (0.963852) | (0.0896) | (0.101052) | (0.07) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.917 | 2.970567 | - | - | - | - | |
Net Income | |||||||
Net Income | (39.58) | (27.41) | (12.64) | (0.837034) | (1.738092) | (1.680345) | |
Supplemental | |||||||
EBIT | (38.67) | (24.43) | (12.62) | - | (1.63704) | - | |
EBITDA | (37.86) | (23.54) | (11.86) | (0.74748) | (1.548395) | (1.462603) | |