
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 258.8 | 471.5 | 559.9 | 798.7 | 1,045.9 |
COGS | 179.5 | 330.4 | 355.3 | 528.3 | 669.6 |
Gross Profit | 79.29 | 141.1 | 204.6 | 270.4 | 376.2 |
Operating Expenses & Income | |||||
Operating Income | (32.08) | (42.61) | 17.93 | (47.65) | 91.25 |
Total Operating Expenses | 290.8 | 514.1 | 542 | 846.3 | 954.6 |
R&D Expenses | 7.33 | 12.93 | 9.148 | 13.26 | 12.27 |
Selling General & Admin Expenses | 28.9 | 180.9 | 194.4 | 311.7 | 292.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.019) | (2.532) | (8.468) | (5.186) | (5.644) |
Interest Income | 2.248 | 368.4 | 258 | 499.4 | 11.83 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (119.4) | (407.5) | (239) | (546.6) | 407.9 |
Supplemental | |||||
EBIT | - | (410) | (237.7) | (541.8) | 418.4 |
EBITDA | - | (365) | (198.3) | (507.9) | 472.8 |