
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 29.56 | 52.54 | 32.05 | 27.71 | 13.6 | |
COGS | 26.95 | 41.42 | 23.95 | 21.93 | 13.11 | |
Gross Profit | 2.606 | 11.12 | 8.093 | 5.786 | 0.497 | |
Operating Expenses & Income | ||||||
Operating Income | (26.15) | (0.787) | (10.29) | (3.138) | (17.39) | |
Total Operating Expenses | 28.76 | 11.9 | 18.38 | 8.924 | 17.89 | |
R&D Expenses | 5.294 | 4.524 | 4.896 | 2.321 | 3.525 | |
Selling General & Admin Expenses | 23.56 | 7.186 | 13.01 | 6.465 | 14.37 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (11.68) | (11.73) | (1.271) | (1.257) | (0.044) | |
Interest Income | 0.003 | 0.047 | 0.063 | 0.009 | 0.009 | |
Income Tax Expense | (0.445) | 0.059 | (1.005) | 0.008 | 0.005 | |
Net Income | ||||||
Net Income | (55.87) | (34.03) | (26.47) | 16.7 | 5.365 | |
Supplemental | ||||||
EBIT | (44.08) | (17.15) | (26.66) | 18.73 | (17.39) | |
EBITDA | (41.02) | (14.81) | (25.3) | 19.98 | (17.29) | |