

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.224 | 0.37 | 0.104 | 0.433 | 0.835 | - | |
COGS | 66.24 | 21.87 | - | 0.616 | 0.471 | - | |
Gross Profit | 0.224 | 0.37 | 0.104 | (0.183) | 0.364 | - | |
Operating Expenses & Income | |||||||
Operating Income | (77.59) | (27.42) | (10.18) | (6.345) | (18.41) | (4.506) | |
Total Operating Expenses | 77.47 | 12.27 | 10.29 | 6.345 | 18.78 | 4.506 | |
R&D Expenses | 33.07 | 24.81 | - | - | - | - | |
Selling General & Admin Expenses | 14.35 | 6.511 | 5.484 | 4.03 | 3.251 | 3.251 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.756) | (3.725) | (3.544) | (3.395) | (0.123) | - | |
Interest Income | 0.037 | 0.011 | 0.131 | 0.171 | 0.057 | - | |
Income Tax Expense | 0.089 | 114 | - | - | - | - | |
Net Income | |||||||
Net Income | (89.58) | (61.74) | (31.05) | (62.46) | (13.32) | (13.32) | |
Supplemental | |||||||
EBIT | (77.59) | 46.57 | (24.55) | (6.628) | (20.05) | (4.722) | |
EBITDA | (55.08) | 64.22 | (24.02) | (6.345) | (19.83) | (4.506) | |