
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.173183 | 0.57 | 1.317 | 5.099 | 9.77 |
COGS | 0.22417 | 0.394 | 0.645 | 0.891 | 2.222 |
Gross Profit | (0.051) | 0.176 | 0.672 | 4.208 | 7.548 |
Operating Expenses & Income | |||||
Operating Income | (4.99153) | (18.09) | (33.87) | (27.86) | (34.52) |
Total Operating Expenses | 5.164712 | 18.66 | 35.18 | 32.96 | 44.29 |
R&D Expenses | 0.334058 | - | - | - | - |
Selling General & Admin Expenses | 1.480404 | 0.739 | 1.002 | 1.157 | 1.216 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.683013) | (6.776) | (0.595) | (1.136) | (3.205) |
Interest Income | 0.007033 | 0.267 | 2.272 | 2.62 | 1.047 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (7.669268) | (25.82) | (33.49) | (29.09) | (50.87) |
Supplemental | |||||
EBIT | (4.994167) | (19.03) | (32.16) | (26.66) | (47.09) |
EBITDA | (4.749777) | (17.97) | (28.58) | (21.95) | (38.57) |