
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 86.17 | 213.8 | 74.38 | 1.056 | 31.88 | |
COGS | 5.801 | 10.26 | 69.75 | (1.047) | 62.12 | |
Gross Profit | 80.37 | 203.6 | 4.632 | 2.103 | (30.23) | |
Operating Expenses & Income | ||||||
Operating Income | (55.16) | (81.91) | (46.03) | (51.78) | (30.23) | |
Total Operating Expenses | 135.9 | 259 | 120.4 | 52.84 | 61.15 | |
R&D Expenses | 6.984 | 3.268 | - | - | - | |
Selling General & Admin Expenses | 65.6 | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.127) | (2.024) | (7.403) | (17.03) | (0.384) | |
Interest Income | 0.184 | 1.078 | 0.264 | 0.064 | 0.001 | |
Income Tax Expense | 2.318 | 1.042 | - | - | 0.675 | |
Net Income | ||||||
Net Income | (107.5) | (127.8) | (149.7) | (84.7) | (149.3) | |
Supplemental | ||||||
EBIT | (104.1) | (81.91) | - | - | (30.23) | |
EBITDA | (41.24) | 0.841 | - | - | 2.777999 | |