
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 109.8 | 188.4 | 43.49 | 39.91 | 48.19 | |
COGS | 71.1 | 167.6 | 66.87 | 25.69 | 40.18 | |
Gross Profit | 38.72 | 20.84 | (23.37) | 14.23 | 8.016 | |
Operating Expenses & Income | ||||||
Operating Income | (58.67) | (286.4) | (243.5) | (151.3) | (186.8) | |
Total Operating Expenses | 97.33 | 307.3 | 220.1 | 165.5 | 235 | |
R&D Expenses | 54.76 | 247.4 | 139.3 | 84.95 | 117.1 | |
Selling General & Admin Expenses | 36.53 | 47.91 | 51.96 | 46.41 | 77.71 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.225) | (0.315) | (0.977) | (2.202) | (4.013) | |
Interest Income | 2.393 | 1.289 | 1.937 | 2.577 | 3.58 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (47.25) | (248) | (223.7) | (157.5) | (164.3) | |
Supplemental | ||||||
EBIT | (47.02) | (266.8) | (236.7) | (163.4) | - | |
EBITDA | (38.4) | (258.4) | (229) | (155.8) | - | |