

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 342.6 | 326 | 350.7 | 130.2 | 196.1 | |
COGS | 236 | 183 | 263.9 | 170.7 | 71.6 | |
Gross Profit | 106.7 | 143 | 86.82 | (40.55) | 124.5 | |
Operating Expenses & Income | ||||||
Operating Income | (7.525) | 42.65 | (15.28) | (145.2) | (0.981) | |
Total Operating Expenses | 114.2 | 100.4 | 102.1 | 275.4 | 197.1 | |
R&D Expenses | 67.2 | 67.66 | 61.58 | 51.09 | 62.36 | |
Selling General & Admin Expenses | 28.53 | 31.29 | 37.55 | 53.55 | 63.16 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.265) | (3.118) | (2.073) | (0.824) | (0.682) | |
Interest Income | 1.493 | 4.092 | 11.41 | 11.64 | 9.347 | |
Income Tax Expense | 19.44 | 11.56 | 0.242 | - | - | |
Net Income | ||||||
Net Income | (10.9) | 69 | 0.973 | (93.39) | 5.073 | |
Supplemental | ||||||
EBIT | (7.525) | 42.65 | (15.28) | - | - | |
EBITDA | 6.193 | 53.48 | (6.186) | - | - | |