

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.75 | 1.453 | 3.573 | 13.8 | 205.2 | |
COGS | 4.406 | 7.61 | 15.85 | 82.28 | 288.2 | |
Gross Profit | (3.656) | (6.157) | (12.28) | (68.48) | (82.97) | |
Operating Expenses & Income | ||||||
Operating Income | (37.13) | (68.29) | (128.3) | (263) | (362.3) | |
Total Operating Expenses | 33.47 | 62.13 | 116.4 | 194.5 | 285.5 | |
R&D Expenses | - | - | 3.142 | 3.101 | - | |
Selling General & Admin Expenses | 18.5 | 31.88 | 41.46 | 38.1 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.531) | (0.459) | (5.541) | (37.83) | (42.23) | |
Interest Income | - | 0.022 | 0.427 | 0.881 | - | |
Income Tax Expense | 0.531 | 0.459 | 5.541 | 0.002 | 0.623 | |
Net Income | ||||||
Net Income | (38.19) | (69.18) | (139) | (299.9) | (401.3) | |
Supplemental | ||||||
EBIT | (37.13) | (68.29) | (128.3) | (262.1) | (360.4) | |
EBITDA | (30.07) | (61.31) | (120.2) | (251.2) | (281.3) | |