

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | 0.32 | 0.289 | 2.4 | 0.859 | 1.825 | 1.287 | |
Gross Profit | (0.32) | (0.289) | (2.4) | (0.859) | (1.825) | (1.287) | |
Operating Expenses & Income | |||||||
Operating Income | (129.5) | (112.2) | (114.8) | (174.1) | (57.24) | (77.4) | |
Total Operating Expenses | 129.5 | 112.2 | 114.8 | 174.1 | 55.42 | 76.32 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7.068 | 6.466 | 5.964 | 11.23 | 49.11 | 66.09 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.158) | (0.073) | (0.339) | (1.77) | (2.735) | (21.05) | |
Interest Income | 0.176 | 1.368 | 1.603 | 11.4 | 3.065 | 3.52 | |
Income Tax Expense | (0.176) | (34.63) | (0.644) | - | 3.462 | - | |
Net Income | |||||||
Net Income | (117.6) | (88.89) | (109) | (151.9) | (182.8) | (248.2) | |
Supplemental | |||||||
EBIT | (129.9) | (112.5) | (115.3) | (175.2) | (176.6) | (230.7) | |
EBITDA | (128.5) | (111.1) | (113.9) | (175) | (174.8) | (229.1) | |