
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2.075 | 1.747 | 0.288 | 1.411 | 1.425 |
COGS | 163.8 | 172.7 | 168.7 | 92.56 | 146.1 |
Gross Profit | (161.8) | (170.9) | (168.5) | (91.15) | (144.7) |
Operating Expenses & Income | |||||
Operating Income | (247) | (336.3) | (397.6) | (179.9) | (249.4) |
Total Operating Expenses | 249.1 | 338.1 | 397.9 | 181.3 | 250.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 80.62 | 125.5 | 140.5 | 57.82 | 66.65 |
Earnings from Continuing Operations | |||||
Interest Expense | (40.76) | (116.8) | (322.1) | (18.59) | (72.92) |
Interest Income | 123.9 | 255 | 573.7 | 27.19 | 63.95 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 212.4 | 269.7 | 225.3 | 386.2 | 285.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |