
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 431.3 | 684 | 455.4 | 535.2 | 552.5 | |
COGS | 272.9 | 357.9 | 292.1 | 376.8 | 396.7 | |
Gross Profit | 158.4 | 326.1 | 163.3 | 158.5 | 155.8 | |
Operating Expenses & Income | ||||||
Operating Income | 48.92 | 153.7 | (3.368) | (11.66) | (31.02) | |
Total Operating Expenses | 109.5 | 172.4 | 151 | 170.1 | 583.5 | |
R&D Expenses | 61.93 | 81.33 | 91.23 | 92.71 | 111.8 | |
Selling General & Admin Expenses | 37.04 | 69.08 | 54.12 | 49.29 | 75.01 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.186) | (0.216) | (0.388) | (0.249) | (0.099) | |
Interest Income | 0.719 | 2.027 | 7.456 | 6.407 | 5.675 | |
Income Tax Expense | 20.48 | 33.1 | 1.406 | 0.795 | - | |
Net Income | ||||||
Net Income | 27.65 | 144.3 | 6.394 | 10.87 | (37.88) | |
Supplemental | ||||||
EBIT | 48.32 | 177.7 | 8.188 | 11.92 | - | |
EBITDA | 86.19 | 192.1 | 29.21 | 40.36 | - | |