
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 12.14 | - | 31.62 | 143.7 | 143.2 |
COGS | 22.2 | - | 91.66 | 302.1 | 299.8 |
Gross Profit | (10.06) | - | (60.03) | (158.3) | (156.6) |
Operating Expenses & Income | |||||
Operating Income | (21.28) | (1.633) | (112.3) | (370.3) | (213.3) |
Total Operating Expenses | 33.42 | 1.633 | 143.9 | 514 | 356.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3.838075 | 1.063 | 18.85 | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (1.802484) | (0.087) | (16.03) | (79.23) | (98.97) |
Interest Income | - | - | 7.877 | 9.616 | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 5.726605 | (1.255) | (64.77) | (318.8) | (257.2) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |