
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15.76 | 0.099 | 101.8 | 8.834 | 3.736 |
COGS | 23.98 | 32.91 | 47.35 | 55.54 | 57.34 |
Gross Profit | (8.225) | (32.81) | (40.79) | (46.71) | (53.6) |
Operating Expenses & Income | |||||
Operating Income | (57.4) | (96.87) | (108.3) | (122.8) | (141.9) |
Total Operating Expenses | 73.15 | 96.97 | 114.8 | 131.6 | 145.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 24.3 | 30.61 | 31.6 | 33.79 | 42.24 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | - | 47.17 | 76.92 | 64.98 | 94.51 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (22.76) | (78.92) | (49.68) | (83.44) | (1.716) |
Supplemental | |||||
EBIT | - | (96.87) | (108.3) | (122.8) | (141.9) |
EBITDA | - | (81.45) | (86.59) | (95.54) | (115.5) |