
| 2021 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 29.27 | 49.53 | 48.54 | 199.4 |
COGS | 16.69 | 28.31 | 18.7 | 81.82 |
Gross Profit | 12.58 | 21.22 | 29.84 | 117.5 |
Operating Expenses & Income | ||||
Operating Income | (49.21) | (37.02) | (27.2) | 59.92 |
Total Operating Expenses | 78.48 | 86.55 | 75.73 | 139.4 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (1.389) | (1.619) | (1.461) | (1.811) |
Interest Income | 0.046 | 0.029 | 0.002 | 0.06 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (22.77) | (86.9) | (25.8) | 117.9 |
Supplemental | ||||
EBIT | - | (90.63) | (26.85) | 120.3 |
EBITDA | - | (68.18) | (17.96) | 128.8 |