
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 715.1 | 417.1 | 308.2 | 296.4 | 288.9 |
COGS | 593.3 | 343.8 | 248.7 | 237.2 | 228.9 |
Gross Profit | 121.8 | 73.27 | 59.57 | 59.2 | 59.97 |
Operating Expenses & Income | |||||
Operating Income | (11.96) | (49.13) | (54.64) | (38.51) | (22.24) |
Total Operating Expenses | 727 | 466.2 | 362.9 | 334.9 | 311.2 |
R&D Expenses | 52.8 | 45.1 | 38.67 | 30.45 | 23.04 |
Selling General & Admin Expenses | 84.51 | 80.93 | 76.95 | 69.09 | 60.17 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.87) | (1.578) | (1.734) | (2.519) | (7.824) |
Interest Income | 0.153 | 0.12 | 0.18 | 0.41 | 0.905 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (3.853) | (25.13) | (81.5) | (66) | (39.16) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |