
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1.267 | 1.003 | 2.203 | 4.479 | 3.459 |
COGS | 3.748 | 3.63 | 5.078 | 7.216 | 8.605 |
Gross Profit | (2.481) | (2.627) | (2.875) | (2.737) | (5.146) |
Operating Expenses & Income | |||||
Operating Income | (20.1) | (21.16) | (25.22) | (26.47) | (31.07) |
Total Operating Expenses | 21.37 | 22.16 | 27.43 | 30.95 | 34.53 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.945 | 1.336 | 1.282 | 1.508 | 1.582 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.232) | - | (0.139) | (0.289) | (0.41) |
Interest Income | 0.004 | 0.085 | 0.131 | 0.592 | 0.617 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (15.99) | (9.373) | (26.68) | (20.97) | (55.92) |
Supplemental | |||||
EBIT | - | (9.378) | (26.51) | (20.68) | (55.51) |
EBITDA | - | (7.073) | (24.62) | (18.93) | (53.73) |