

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 201 | 55.31 | - | 36.35 | - | |
COGS | 121.3 | 22.76 | 1.1 | 0.469 | 0.49 | |
Gross Profit | 79.72 | 32.55 | (1.1) | 35.88 | (0.49) | |
Operating Expenses & Income | ||||||
Operating Income | (618) | (52.15) | (1,365) | (136.2) | 22.66 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | 89.86 | - | |
Selling General & Admin Expenses | 25.98 | 21.93 | 14.24 | 12.73 | 8.796 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (19.53) | (106.5) | (57.27) | (110.6) | (131.9) | |
Interest Income | 1.942 | 9.257 | 32.25 | - | 58.33 | |
Income Tax Expense | 2.817 | - | - | - | - | |
Net Income | ||||||
Net Income | (650.2) | (160.6) | (1,388.1) | (246) | (50.32) | |
Supplemental | ||||||
EBIT | (646.6) | (159.7) | (1,330.8) | (135.4) | 81.53 | |
EBITDA | (627.5) | (53.77) | (1,330.5) | (135.1) | 81.83 | |