
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | - | - | |
COGS | (106.4) | (179.7) | (256.7) | 6.6 | (275.9) | (191.3) | |
Gross Profit | 106.4 | 179.7 | 256.7 | (6.6) | 275.9 | 191.3 | |
Operating Expenses & Income | |||||||
Operating Income | (14.9) | (20.2) | (42.9) | (46.6) | (67.1) | (74) | |
Total Operating Expenses | 121.3 | 199.9 | 299.6 | 40 | 343 | 265.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 98.52 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.35) | (2) | (2.2) | (2.3) | (49.9) | (59) | |
Interest Income | - | 0.4 | 15.1 | 7.6 | 7.9 | 13.6 | |
Income Tax Expense | - | 0.4 | 0.1 | - | - | - | |
Net Income | |||||||
Net Income | (16.25) | (21.8) | (30.1) | (48.2) | (109.1) | (119.6) | |
Supplemental | |||||||
EBIT | (14.9) | (19.8) | (27.8) | (45.9) | - | - | |
EBITDA | (11.6) | (14.4) | (25) | (39.3) | (59.2) | (63.3) | |