
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 24.79 | 105.2 | 20.89 | 19.46 | 26.88 | |
COGS | 20.17 | 42.63 | 19.29 | 13.46 | 9.976 | |
Gross Profit | 4.62 | 62.6 | 1.599 | 6 | 16.91 | |
Operating Expenses & Income | ||||||
Operating Income | (81.48) | (5.232) | (63.04) | (46.09) | (45.71) | |
Total Operating Expenses | 86.14 | 67.83 | 64.64 | 52.08 | 72.59 | |
R&D Expenses | 47.08 | 28.04 | 26.24 | 25.97 | 27.21 | |
Selling General & Admin Expenses | 19.29 | 17.61 | 19.35 | 14.52 | 35.41 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.048) | (0.15) | (0.492) | (1.324) | (1.335) | |
Interest Income | 0.064 | 0.069 | 0.16 | 0.141 | 0.21 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (73.08) | (4.892) | (63.19) | (46.81) | (46.96) | |
Supplemental | ||||||
EBIT | (73.03) | (4.742) | (62.7) | (45.48) | (45.62) | |
EBITDA | (64.33) | 2.386 | (56.76) | (39.32) | (39.63) | |