
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 550.6 | 657.1 | 788.7 | 881.5 | 1,104.8 |
COGS | 226.1 | 293.4 | 313.6 | 309.3 | 357.4 |
Gross Profit | 324.5 | 363.6 | 475.1 | 572.3 | 747.4 |
Operating Expenses & Income | |||||
Operating Income | (233.8) | (322.1) | (359.6) | (136.6) | (43.09) |
Total Operating Expenses | 842.7 | 979.2 | 1,148.3 | 1,018.1 | 1,147.9 |
R&D Expenses | 209.3 | 265.4 | 323.8 | 268.3 | 260.6 |
Selling General & Admin Expenses | 433.7 | 482.6 | 573.8 | 524.6 | 572.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (49.98) | (34.92) | (3.915152) | (19.6) | (1.806) |
Interest Income | 4.199256 | 3.999872 | 5.951621 | 2.958696 | 9.742 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1,546.5) | (2,274.3) | (2,960.7) | (137.5) | (23.39) |
Supplemental | |||||
EBIT | - | (2,276.7) | (2,945.4) | (132.5) | (16.94) |
EBITDA | - | (2,222.2) | (2,891.4) | (82.44) | 24.26 |