
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1.171257 | 1.697887 | 0.224622 | 0.293974 | 2.327 | |
COGS | 0.633892 | 1.354413 | 0.631027 | 0.28302 | 1.722 | |
Gross Profit | 0.537365 | 0.343474 | (0.406405) | 0.011 | 0.605 | |
Operating Expenses & Income | ||||||
Operating Income | (1.243332) | (0.765655) | (3.471841) | 1.093604 | (5.139) | |
Total Operating Expenses | 2.09871 | 1.573761 | 3.065436 | (1.08265) | 7.466 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.861206 | 1.126419 | 1.122733 | 0.361203 | 4.342 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.274227) | (0.356635) | (0.629142) | (1.089085) | (6.033) | |
Interest Income | 0.274227 | 0.356635 | 0.629142 | 1.089085 | - | |
Income Tax Expense | 0.0428 | 0.0796 | - | - | - | |
Net Income | ||||||
Net Income | 9.16037 | (1.655049) | (5.32246) | 0.149109 | (28.34) | |
Supplemental | ||||||
EBIT | (0.60347) | (1.218804) | (4.693317) | 1.238194 | - | |
EBITDA | (0.284747) | (0.606305) | (4.198596) | 1.288308 | - | |