
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 21.06 | 106.2 | 47.71 | 31.52 | 33.38 |
COGS | 38.29 | 88.42 | 73.72 | 87.17 | 78.25 |
Gross Profit | (17.23) | 17.76 | (26.01) | (55.66) | (44.87) |
Operating Expenses & Income | |||||
Operating Income | (34.76) | (26.4) | (70.06) | (105.3) | (86.45) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 9.926049 | 41.72 | 26.44 | 18.47 | 18.34 |
Earnings from Continuing Operations | |||||
Interest Expense | (4.60016) | (5.121) | (13.8) | (23.79) | (37.65) |
Interest Income | 0.0943 | 2.113 | 1.747 | 2.983 | 2.233 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (41.23) | (26.84) | (85.28) | (125.3) | (100.7) |
Supplemental | |||||
EBIT | - | (24.29) | (68.31) | (100.4) | (62.05) |
EBITDA | (27.28) | (13.75) | (56.31) | (81.6) | (41.39) |