
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 217.1 | 270.2 | 236.9 | 118.8 | - | |
COGS | 115.3 | 147 | 137.5 | 85.91 | - | |
Gross Profit | 101.8 | 123.3 | 99.38 | 32.86 | - | |
Operating Expenses & Income | ||||||
Operating Income | (175.5) | (149) | (288.6) | (189.8) | (145.6) | |
Total Operating Expenses | 259.5 | 273.2 | 388 | 222.7 | 145.6 | |
R&D Expenses | 187.6 | 179.4 | 298.3 | 174.2 | 126.1 | |
Selling General & Admin Expenses | 18.65 | 19.26 | 22.47 | 21.69 | 19.45 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.511) | (0.624) | (0.7) | (0.637) | (0.258) | |
Interest Income | 0.844 | 2.507 | 2.514 | 3.311 | 2.78 | |
Income Tax Expense | 5.169 | 6.507 | 4.947 | 0.026 | - | |
Net Income | ||||||
Net Income | (181.3) | (152.9) | (289.4) | (183.5) | (111.3) | |
Supplemental | ||||||
EBIT | (175.6) | (145.8) | (283.7) | (182.8) | - | |
EBITDA | (157.8) | (128.4) | (266.4) | (170.8) | - | |