
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 762.5 | 458.4 | 160 | 459 | 521.8 | |
COGS | 241.4 | 198.5 | 76.16 | 298.3 | 248 | |
Gross Profit | 521.2 | 260 | 83.8 | 160.7 | 273.8 | |
Operating Expenses & Income | ||||||
Operating Income | 317.7 | (14.91) | (166.4) | (79.24) | 2.873 | |
Total Operating Expenses | 203.4 | 275.4 | 250.2 | 239.6 | 518.9 | |
R&D Expenses | 95.9 | 152.9 | 150.3 | 131.5 | 126.6 | |
Selling General & Admin Expenses | 53.81 | 62.05 | 50.7 | 61.96 | 144.3 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.028) | (0.044) | (0.307) | (2.403) | (2.539) | |
Interest Income | 2.803 | 4.348 | 4.846 | 5.319 | 4.761 | |
Income Tax Expense | 53.11 | (0.485) | 0.279 | 0.312 | - | |
Net Income | ||||||
Net Income | 259.2 | (17.2) | (160.4) | (69.93) | 9.759 | |
Supplemental | ||||||
EBIT | 314.2 | (13.4) | (158.7) | (67.22) | - | |
EBITDA | 328.3 | 9.736 | (132.3) | (40.7) | - | |