
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11.07 | 13.64 | 20.63 | 265.7 | 206.7 | |
COGS | 9.272 | 10.93 | 15.36 | 91.17 | 58.33 | |
Gross Profit | 1.803 | 2.716 | 5.274 | 174.5 | 148.4 | |
Operating Expenses & Income | ||||||
Operating Income | (62.21) | (66.29) | (62.85) | 88.7 | 44.22 | |
Total Operating Expenses | 64.01 | 69 | 68.13 | 85.81 | 162.5 | |
R&D Expenses | 37.6 | 39.48 | 38.59 | 43.27 | 47.81 | |
Selling General & Admin Expenses | 11.81 | 11.23 | 11.01 | 18.94 | 56.38 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.261) | (0.255) | (0.176) | (0.116) | (1.401) | |
Interest Income | 1.348 | 1.678 | 2.244 | 6.185 | 13 | |
Income Tax Expense | (1.262) | (16.05) | (0.964) | 4.368 | - | |
Net Income | ||||||
Net Income | (59.7) | (67.09) | (57.95) | 91.7 | 66.53 | |
Supplemental | ||||||
EBIT | (60.71) | (82.88) | (58.74) | 96.19 | - | |
EBITDA | (35.82) | (57.02) | (35.85) | 118 | - | |