
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 475.3 | 529.7 | 993 | 1,034.8 |
COGS | 162.5 | 162 | 31.14 | 47.61 |
Gross Profit | 312.8 | 367.7 | 961.9 | 987.2 |
Operating Expenses & Income | ||||
Operating Income | 116.1 | 153 | 339.5 | 483.2 |
Total Operating Expenses | 359.2 | 376.7 | 653.5 | 551.6 |
R&D Expenses | 60.69 | 46.92 | 37.42 | 51.33 |
Selling General & Admin Expenses | 55.88 | 118.6 | 584.9 | 455.2 |
Earnings from Continuing Operations | ||||
Interest Expense | (0.163) | (0.805) | (1.587) | (2.475) |
Interest Income | 0.117 | 0.06 | 0.014 | 0.68 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (0.281) | 3.643 | 147.1 | 195.1 |
Supplemental | ||||
EBIT | (1.118) | 3.557 | 196.4 | 262.8 |
EBITDA | 11.31 | 11.33 | 201.8 | 267.9 |