
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 189.6 | 286 | 400.6 | 92.63 | 58.88 |
COGS | 110.8 | 201.7 | 324.4 | 93.06 | 57.66 |
Gross Profit | 78.8 | 84.37 | 76.22 | (0.428487) | 1.219 |
Operating Expenses & Income | |||||
Operating Income | 52.25 | 29.54 | 31.53 | (65.99) | (44.05) |
Total Operating Expenses | 137.3 | 256.5 | 369.1 | 158.6 | 102.9 |
R&D Expenses | 9.791 | - | - | - | - |
Selling General & Admin Expenses | 30.4 | 56.43 | 47 | 65.97 | 45.36 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.5) | (0.718733) | (1.112087) | (0.342977) | (0.086) |
Interest Income | 0.221 | 0.193369 | 0.200048 | 0.185114 | 0.642 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 34.38 | 25.17 | 23.18 | (72.85) | (157.7) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |