

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 2.126 | 1.814 | 1.804 | - | 2.198207 | - | |
Gross Profit | (2.126) | (1.814) | (1.804) | - | (2.198207) | - | |
Operating Expenses & Income | |||||||
Operating Income | (51.17) | (59.78) | (84.73) | (75.99) | (89.76) | (97.61) | |
Total Operating Expenses | 51.17 | 59.78 | 84.73 | 75.99 | 87.56 | 96.62 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 49.05 | 57.97 | 82.93 | 32.62 | 87.64 | 82.68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.994) | (2.386) | (6.251) | (32.61) | (46.69) | (46.34) | |
Interest Income | 0.91 | 2.787 | 4.855 | 21.73 | 17.82 | 21.39 | |
Income Tax Expense | 1.122 | (1.042) | (1.412) | (4.567) | 14.1 | 3.139123 | |
Net Income | |||||||
Net Income | (119.1) | (56.59) | 80.82 | (77.56) | (309.4) | (415.1) | |
Supplemental | |||||||
EBIT | (121.8) | (58.92) | 75.01 | (78.24) | (248.6) | (365.7) | |
EBITDA | (119.7) | (57.11) | 76.81 | (76.78) | (246.4) | (363.6) | |