
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | 0.905049 | 5.625124 | 333.6 | |
COGS | - | - | 1.048354 | 5.152543 | 219.6 | |
Gross Profit | - | - | (0.143305) | 0.472581 | 114 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0138) | (1.716659) | (6.653805) | (9.042851) | (10.48) | |
Total Operating Expenses | 0.0138 | 3.652433 | 6.5105 | 9.515432 | 124.5 | |
R&D Expenses | - | 0.985158 | 1.349518 | 1.772273 | 9.236435 | |
Selling General & Admin Expenses | - | 2.52323 | 47.42 | 6.535882 | 72.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (0.00213) | (0.160035) | (1.165418) | (41.81) | |
Interest Income | - | - | 0.693027 | 1.386052 | 0.944186 | |
Income Tax Expense | (0.206297) | 0.00213 | (0.234542) | (1.046985) | 6.636121 | |
Net Income | ||||||
Net Income | (0.0138) | (4.526905) | (51.79) | (7.31226) | (111.5) | |
Supplemental | ||||||
EBIT | (0.220097) | (3.652433) | (51.86) | (7.173885) | (91.27) | |
EBITDA | (0.0138) | (3.650734) | (51.74) | (6.159724) | (69.01) | |