
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 399.6 | 1,088.8 | 1,188 | 298.2 | |
COGS | 170.9 | 557.4 | 866.9 | 891.5 | 389.2 | |
Gross Profit | (170.9) | (157.8) | 221.9 | 296.5 | (91.04) | |
Operating Expenses & Income | ||||||
Operating Income | (385.1) | (336.8) | 36.6 | 118 | (216.5) | |
Total Operating Expenses | 214.3 | 178.9 | 185.3 | 178.5 | 514.6 | |
R&D Expenses | 9.264 | 22.86 | 19.8 | 15.05 | 12.18 | |
Selling General & Admin Expenses | 205 | 156.1 | 165.3 | 163.2 | 113.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (19.25) | (45.97) | (16.22) | (16.18) | (9.361) | |
Interest Income | 0.397 | 0.711 | 1.339 | 2.907 | 2.464 | |
Income Tax Expense | 1.917 | 0.261 | 8.877 | (23.1) | - | |
Net Income | ||||||
Net Income | (381) | (387.3) | 83.21 | (57.28) | (359) | |
Supplemental | ||||||
EBIT | (359.8) | (338.4) | 116.3 | (17.99) | - | |
EBITDA | (315.9) | (215.6) | 249.3 | 113.3 | - | |