
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 0.006 | 3.509 | 143 | 134.6 | |
COGS | - | (2.146) | (11.84) | (46.56) | 76.96 | 77.71 | |
Gross Profit | - | 2.146 | 11.85 | 50.07 | 66.09 | 56.85 | |
Operating Expenses & Income | |||||||
Operating Income | (9.825) | (25.48) | (63.77) | (93.92) | (150.6) | (123.2) | |
Total Operating Expenses | 9.824 | 27.63 | 63.77 | 97.43 | 293.7 | 257.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.28 | 13.09 | 29.89 | 40.58 | 40.02 | 30.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.537) | (0.154) | (9.987) | (53.19) | (95.73) | (100.5) | |
Interest Income | 0.53 | 0.144 | 24.74 | 49.42 | 98.15 | 78.75 | |
Income Tax Expense | 0.528 | (6.16) | - | - | - | - | |
Net Income | |||||||
Net Income | (25.02) | (22.56) | (93.34) | (139.2) | (253.9) | (223.5) | |
Supplemental | |||||||
EBIT | (9.824) | (25.49) | - | - | - | - | |
EBITDA | (24.37) | (24.82) | - | - | - | - | |