

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.113 | 37.28 | 0.19 | 0.815 | 1.518 | |
COGS | 2.035 | (1.261) | 112.7 | 0.375 | (2.202) | (24.14) | |
Gross Profit | (2.035) | 1.261 | (75.46) | (0.185) | 3.017 | 25.66 | |
Operating Expenses & Income | |||||||
Operating Income | (34.41) | (56.11) | (79.63) | (71.94) | (116.5) | (137.9) | |
Total Operating Expenses | 33.68 | 57.37 | 79.4 | 71.75 | 117.3 | 138.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.762 | 7.816 | 11.62 | 11.05 | 37.41 | 8.643 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.359) | (1.502) | (2.324) | (1.929) | (19.34) | (50.75) | |
Interest Income | 1.07593 | 3.232 | 5.602 | 25.44 | 12.87 | 36.84 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (34.41) | (56.68) | (69.79) | (67.86) | (104.1) | (150.2) | |
Supplemental | |||||||
EBIT | (32.62) | (50.82) | (67.46) | (67.6) | - | - | |
EBITDA | (30.58) | (37.22) | (42.56) | (42.84) | - | - | |