
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 2.126 | 1.814 | 1.804 | 2.252 | 2.2 | - | |
Gross Profit | (2.126) | (1.814) | (1.804) | (2.252) | (2.2) | - | |
Operating Expenses & Income | |||||||
Operating Income | (49.05) | (59.86) | (82.93) | (78.24) | (89.84) | (109.9) | |
Total Operating Expenses | 49.05 | 57.97 | 82.93 | 75.99 | 87.64 | 108.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 49.05 | 57.97 | 33.09 | 32.62 | 87.64 | 95.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.994) | (2.386) | (6.251) | (32.61) | (46.73) | (42.8) | |
Interest Income | 0.91 | 2.787 | 6.03 | 21.99 | 17.82 | 24.75 | |
Income Tax Expense | 1.122 | (1.042) | (1.412) | (4.567) | 14.11 | 0.831 | |
Net Income | |||||||
Net Income | (119.1) | (56.59) | 80.82 | (77.56) | (309.7) | (253.5) | |
Supplemental | |||||||
EBIT | (121.8) | (58.92) | (84.73) | (35.72) | (248.8) | - | |
EBITDA | (119.7) | (57.11) | (82.93) | (33.47) | (246.6) | - | |