
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,237.2 | 804.7 | 807.1 | 715 | 819.3 |
COGS | 837.8 | 530.2 | 467.6 | 475.8 | 520.8 |
Gross Profit | 399.4 | 274.5 | 339.4 | 239.2 | 298.5 |
Operating Expenses & Income | |||||
Operating Income | (721.8) | (599.1) | (352.3) | (307.2) | (63.83) |
Total Operating Expenses | 1,959 | 1,403.8 | 1,159.4 | 1,022.2 | 883.1 |
R&D Expenses | 368.7 | 342.5 | 232.9 | 186.5 | 164.9 |
Selling General & Admin Expenses | 751 | 503.6 | 380.2 | 285.5 | 197.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (4.213) | (2.611) | (3.311) | (2.012) | (1.937) |
Interest Income | 5.514 | 78.76 | 143.3 | 158.8 | 147.1 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (762.3) | (628) | (194.9) | (117.8) | 72.71 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |