
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1.267 | 1.003 | 2.203 | 4.479 | 3.459 | |
COGS | 3.748 | 3.63 | 5.078 | 7.216 | 8.605 | |
Gross Profit | (2.481) | (2.627) | (2.875) | (2.737) | (5.146) | |
Operating Expenses & Income | ||||||
Operating Income | (20.1) | (21.43) | (25.22) | (26.47) | (31.07) | |
Total Operating Expenses | 21.37 | 22.44 | 27.42 | 30.95 | 34.53 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.945 | 12.88 | 15.04 | 16.52 | 1.582 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.232) | - | (0.139) | (0.289) | (0.41) | |
Interest Income | 0.004 | 12.38 | 1.107 | 19.26 | 0.617 | |
Income Tax Expense | (0.094) | - | - | - | - | |
Net Income | ||||||
Net Income | (15.99) | (9.372) | (26.68) | (20.97) | (55.92) | |
Supplemental | ||||||
EBIT | (21.48) | (9.378) | (26.51) | (20.68) | (55.51) | |
EBITDA | (12.49) | (7.073) | (24.62) | (18.93) | (53.73) | |