
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.525696 | 1.005 | 1.327 | 0.801401 | - | |
Gross Profit | (0.526) | (1.005) | (1.327) | (0.801401) | - | |
Operating Expenses & Income | ||||||
Operating Income | (195.6) | (125.2) | (99.54) | (38.86) | (1.27035) | |
Total Operating Expenses | 195.3 | 124.2 | 98.22 | 38.06 | 1.27035 | |
R&D Expenses | 158.9 | 59.68 | 35.32 | 10.64 | 0.0191 | |
Selling General & Admin Expenses | 36.88 | 65.6 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.518687 | (0.333) | 0.449608 | (0.022) | - | |
Net Income | ||||||
Net Income | (196.6) | (110.2) | 311.1 | 2.476241 | 4.910953 | |
Supplemental | ||||||
EBIT | (196) | (110.5) | 311.6 | 2.454234 | - | |
EBITDA | (195.5) | (109.5) | 312.9 | 3.255635 | (1.27035) | |