

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 33.04 | 113.7 | 32.5 | 19.5 | 33.38 | |
COGS | 60.07 | 94.66 | 50.21 | 53.94 | 78.25 | |
Gross Profit | (27.03) | 19.01 | (17.71) | (34.44) | (44.87) | |
Operating Expenses & Income | ||||||
Operating Income | (55.38) | (28.26) | (47.72) | (65.13) | (86.45) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 15.57 | 44.66 | 18.01 | 11.43 | 18.34 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.217609) | (5.482282) | (9.400627) | (14.72) | (37.65) | |
Interest Income | 0.147879 | 2.26207 | 1.189892 | 1.845802 | 2.233 | |
Income Tax Expense | 3.079286 | (2.745959) | - | - | - | |
Net Income | ||||||
Net Income | (64.69) | (28.74) | (58.08) | (77.53) | (100.7) | |
Supplemental | ||||||
EBIT | (57.58) | (40.95) | - | - | - | |
EBITDA | (41.97) | (14.72) | - | - | - | |