
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 22.3 | 14.96 | 9.483 | 6.915 | - |
COGS | 79.55 | 53.29 | 42.25 | 31.74 | - |
Gross Profit | (57.25) | (38.33) | (32.76) | (24.83) | - |
Operating Expenses & Income | |||||
Operating Income | (129.2) | (118.3) | (88.72) | (57.28) | (8.398) |
Total Operating Expenses | 71.92 | 79.94 | 55.96 | 32.45 | 8.398 |
R&D Expenses | 15.42 | 13.77 | 8.398 | 1.478 | - |
Selling General & Admin Expenses | 50.44 | 65.32 | 47.28 | 30.86 | 8.398 |
Earnings from Continuing Operations | |||||
Interest Expense | (16.1) | (14.72) | (14.82) | (16.57) | - |
Interest Income | 1.884 | 0.84 | 0.681 | 0.051 | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (29.91) | (77.26) | (68.11) | (46.9) | (3.614) |
Supplemental | |||||
EBIT | (46.46) | (96.79) | (83.68) | (52.43) | - |
EBITDA | 7.857 | (52.14) | (49.06) | (29.3) | (8.398) |