

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14.86 | 14.36 | - | 3.164 | 4.719 | |
COGS | 5.751 | 6.054 | 4.901 | 1.105 | 1.043 | |
Gross Profit | 9.105 | 8.304 | (4.901) | 2.059 | 3.676 | |
Operating Expenses & Income | ||||||
Operating Income | 0.252 | (3.173) | (5.344) | (0.586) | (2.487) | |
Total Operating Expenses | 14.6 | 17.53 | 5.344 | 3.75 | 7.206 | |
R&D Expenses | 1.387 | 1.481 | - | - | - | |
Selling General & Admin Expenses | - | 0.457 | 0.266 | 1.039 | 4.263 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.04) | (0.037) | (0.002) | (2.243) | (3.661) | |
Interest Income | 0.202 | 0.007 | 0.009 | 0.037 | 0.067 | |
Income Tax Expense | (0.116) | (1.321) | - | - | - | |
Net Income | ||||||
Net Income | 0.632 | (1.674) | 55.62 | (1.87) | (6.735) | |
Supplemental | ||||||
EBIT | (0.202) | (3.174) | (5.334) | 0.989 | (3.065) | |
EBITDA | 2.214 | (1.398) | (5.334) | 1.027 | (2.968) | |