
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,928.4 | 1,326.5 | 245.6 | 197.6 | 154.4 | |
COGS | 861.1 | 676.9 | 276.7 | 227.7 | 230.2 | |
Gross Profit | 1,067.3 | 649.7 | (31.11) | (30.06) | (75.8) | |
Operating Expenses & Income | ||||||
Operating Income | 800.8 | 344.1 | (261.4) | (207.3) | (232.3) | |
Total Operating Expenses | 269 | 305.6 | 230.3 | 177.2 | 386.7 | |
R&D Expenses | 82.21 | 108.6 | 82.99 | 56.22 | 53.65 | |
Selling General & Admin Expenses | 126.7 | 146.1 | 106.8 | 85.38 | 102.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.663) | (5.547) | (8.746) | (5.404) | (6.004) | |
Interest Income | 5.293 | 17.58 | 32.7 | 11.54 | 13.13 | |
Income Tax Expense | 165.2 | 103.4 | (5.488) | (3.024) | - | |
Net Income | ||||||
Net Income | 626 | 326 | (208.2) | (190.6) | (226.6) | |
Supplemental | ||||||
EBIT | 794.5 | 466.3 | (234.7) | (188.2) | - | |
EBITDA | 879.5 | 577.4 | (114.1) | (73.64) | - | |