
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 0.3 | 128.1 | 169.8 | 232.1 | 203.5 |
COGS | 0.0112 | 103.3 | 113.5 | 188.7 | 165.5 |
Gross Profit | 0.288839 | 24.84 | 56.34 | 43.41 | 38.04 |
Operating Expenses & Income | |||||
Operating Income | (51.78) | (52.47) | (54.15) | (51.41) | (74.29) |
Total Operating Expenses | 52.08 | 180.6 | 224 | 283.5 | 277.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.000154) | (0.105) | (0.887) | (0.391) | (0.603) |
Interest Income | 0.0355 | 0.101 | 5.242 | 4.447 | 1.458 |
Income Tax Expense | - | (2.193) | - | - | - |
Net Income | |||||
Net Income | (51.8) | (48.12) | (43.8) | (40.16) | (122.2) |
Supplemental | |||||
EBIT | (39.95) | (52.47) | - | - | - |
EBITDA | (50.49) | (33.61) | - | - | - |