| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 13.7 | 27.63 | 44.23 | 2.447 | 19.3 | |
COGS | 31.7 | 26.43 | 42 | 1.958 | 18.14 | |
Gross Profit | (18) | 1.196 | 2.227 | 0.489 | 1.159 | |
Operating Expenses & Income | ||||||
Operating Income | (111.7) | (96.53) | (112.2) | (78.52) | (103.8) | |
Total Operating Expenses | 93.67 | 85.01 | 114.5 | 79.01 | 123.1 | |
R&D Expenses | 40.61 | 28.27 | 21.55 | 26.11 | 48.56 | |
Selling General & Admin Expenses | 33.24 | 56.59 | 86.24 | 49.08 | 56.35 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.064) | (3.322) | (3.726) | (2.505) | (1.501) | |
Interest Income | 0.053 | 0.128 | 1.002 | 1.292 | 21.98 | |
Income Tax Expense | 0.654 | 0.159 | 0.139 | (0.4) | - | |
Net Income | ||||||
Net Income | (120.8) | (98.78) | (134.4) | (61.88) | (117.5) | |
Supplemental | ||||||
EBIT | (119.5) | (95.3) | (130.5) | (60.09) | - | |
EBITDA | (88.3) | (67.14) | (105.7) | (42.61) | - | |
