

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 384.3 | - | - | - | 18.86 | |
COGS | 317 | - | - | - | 13.7 | |
Gross Profit | 67.25 | - | - | - | 5.159 | |
Operating Expenses & Income | ||||||
Operating Income | 37.8 | (3.06) | (0.468) | - | (0.268) | |
Total Operating Expenses | 353.8 | 1.766 | 0.468 | - | 19.13 | |
R&D Expenses | 2.477 | - | 0.006 | - | - | |
Selling General & Admin Expenses | 34.54 | 1.766 | 0.462 | 0.38 | 1.544 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (21.45) | (0.184) | (0.007) | - | (0.309) | |
Interest Income | 20.89 | 0.05 | - | - | 0.001 | |
Income Tax Expense | 12.47 | - | - | - | - | |
Net Income | ||||||
Net Income | (5.675) | (31.83) | (1.38) | - | (0.651) | |
Supplemental | ||||||
EBIT | 30.48 | - | - | - | - | |
EBITDA | 52.8 | 15.6 | - | - | - | |