
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 974 | 1,906.5 | 758 | 1,201.4 | 1,455 | |
COGS | 1,236.6 | 1,638.7 | 1,248.4 | 1,582.5 | 1,680.1 | |
Gross Profit | (262.6) | 267.9 | (490.4) | (381.1) | (225.1) | |
Operating Expenses & Income | ||||||
Operating Income | (353.7) | 85.62 | (642.2) | (528.2) | (371.5) | |
Total Operating Expenses | 91.17 | 178.1 | 151.8 | 147.1 | 1,826.5 | |
R&D Expenses | 69.49 | 90.58 | 65.46 | 64.85 | 67.16 | |
Selling General & Admin Expenses | 52.53 | 73.65 | 73.45 | 72.34 | 79.26 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (62.07) | (53.83) | (50.8) | (50.28) | (44.54) | |
Interest Income | 0.197 | 9.773 | 45.97 | 30 | 16.38 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (395.9) | 69.02 | (653.3) | (485.8) | (464.1) | |
Supplemental | ||||||
EBIT | (333.8) | 122.9 | (602.5) | (435.5) | - | |
EBITDA | 55.63 | 568.3 | (149.8) | 6.058 | - | |