
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9.804 | 14.52 | 15.41 | 42.45 | 70.42 |
COGS | 4.734 | 8.808 | 11.66 | 19.82 | 40.22 |
Gross Profit | 5.07 | 5.712 | 3.745 | 22.63 | 30.2 |
Operating Expenses & Income | |||||
Operating Income | (11.68) | (16.15) | (19.95) | (26.11) | (29.17) |
Total Operating Expenses | 21.48 | 30.67 | 35.36 | 68.56 | 99.59 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3.621 | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (6.274) | (5.657) | (3.575) | (3.14) | (8.343) |
Interest Income | 0.002 | 0.008 | 0.04 | 0.014 | 0.058 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (12.67) | (15.92) | (14.74) | (15.29) | (35.59) |
Supplemental | |||||
EBIT | - | (10.34) | (11.53) | (15.52) | (30.26) |
EBITDA | - | (4.096) | (3.849) | (2.507) | (20.8) |