

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7.391 | 0.09 | 0.155 | - | - | |
COGS | 0.353 | 35.5 | 37.64 | 4.025 | - | |
Gross Profit | 7.038 | (9.015) | (9.271) | (4.025) | - | |
Operating Expenses & Income | ||||||
Operating Income | (30.19) | (32.13) | (36.36) | (4.744) | (2.785) | |
Total Operating Expenses | 29.84 | 23.12 | 27.09 | 5.168 | 2.785 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 11.86 | 12.38 | 1.042 | 1.143 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.104) | (2.363) | (1.617) | (0.002) | - | |
Interest Income | 0.322 | 2.363 | 0.357 | 0.616 | - | |
Income Tax Expense | (3.542) | (2.363) | (4.629) | - | - | |
Net Income | ||||||
Net Income | (18.94) | (29.77) | (32.52) | (4.128) | (2.61) | |
Supplemental | ||||||
EBIT | (22.48) | (29.77) | (35.45) | - | - | |
EBITDA | (22.13) | (29.46) | (35.14) | (4.128) | (2.785) | |