
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8.239 | 13.16 | 1.788 | 2.147 | 2.327 |
COGS | 4.459 | 10.5 | 5.023 | 2.067 | 1.722 |
Gross Profit | 3.78 | 2.662 | (3.235) | 0.08 | 0.605 |
Operating Expenses & Income | |||||
Operating Income | (4.24) | (9.181) | (14.32) | 10.3 | (5.139) |
Total Operating Expenses | 12.48 | 22.34 | 16.11 | (8.157) | 7.466 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 6.058 | 8.73 | 8.937 | 2.638 | 4.342 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.929) | (2.764) | (5.008) | (5.444) | (6.033) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 64.44 | (12.83) | (42.37) | 1.089 | (28.34) |
Supplemental | |||||
EBIT | - | (9.446) | (37.36) | 6.533 | (22.21) |
EBITDA | - | (4.699) | (33.42) | 6.899 | (21.8) |