

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 4.774 | 9.066 | |
COGS | 0.138 | 0.164 | 0.346 | 2.726 | 215 | 290.7 | |
Gross Profit | (0.138) | (0.164) | (0.346) | (2.726) | (210.2) | (281.6) | |
Operating Expenses & Income | |||||||
Operating Income | (60.67) | (45.92) | (46.47) | (54.6) | (453.3) | (531) | |
Total Operating Expenses | 60.67 | 45.92 | 46.47 | 54.6 | 458.1 | 540 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 16.22 | 11.65 | 15.08 | 11.13 | 45.78 | 38.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.028) | (2.932) | (3.716) | (6.068) | (186.4) | (191.8) | |
Interest Income | 66.05 | 248.3 | 25.17 | 105.2 | 121.2 | 126.4 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 5.371 | 202.4 | (46.11) | (115) | (437.9) | (617.9) | |
Supplemental | |||||||
EBIT | (60.67) | (45.92) | - | - | - | - | |
EBITDA | 5.537 | 222.6 | - | - | - | - | |