
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 208.6 | 195 | 59.17 | 0.249388 | 10.66 |
COGS | 32.17 | 32.29 | 8.756948 | 1.862412 | 3.507153 |
Gross Profit | 176.5 | 162.7 | 50.41 | (1.613024) | 7.149265 |
Operating Expenses & Income | |||||
Operating Income | (94.25) | (149.2) | (111.6) | (136.2) | (15.9) |
Total Operating Expenses | 302.9 | 344.2 | 170.8 | 136.5 | 26.56 |
R&D Expenses | 82.33 | 39.3 | 16.21 | 8.186253 | - |
Selling General & Admin Expenses | 46.65 | 21.55 | 9.80674 | 4.819685 | 2.811341 |
Earnings from Continuing Operations | |||||
Interest Expense | (18.49) | (33.53) | (21.55) | (0.067) | (0.255778) |
Interest Income | 1.280354 | 8.969342 | 9.222843 | 0.416052 | 0.0683 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (91.81) | (154.6) | 30.04 | (150.9) | (14.88) |
Supplemental | |||||
EBIT | - | (141.2) | 48.84 | (150.8) | (15.87) |
EBITDA | - | (20.34) | 91.23 | (71.19) | (12.09) |