
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 327.7 | 1,581.4 | 1,344 | 1,018.5 | 570.1 |
COGS | 285.8 | 1,228.3 | 930.6 | 659.6 | 407.1 |
Gross Profit | 41.9 | 353 | 413.4 | 358.9 | 163 |
Operating Expenses & Income | |||||
Operating Income | (148.1) | (291.7) | (104.9) | (83.14) | (57.55) |
Total Operating Expenses | 475.9 | 1,873.1 | 1,448.9 | 1,101.6 | 627.6 |
R&D Expenses | 3.146 | 35.75 | 29.49 | 17.32 | 10.37 |
Selling General & Admin Expenses | 186.9 | 609 | 495.5 | 423.3 | 208.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.28) | (1.497) | (3.605) | (17.61) | (20.67) |
Interest Income | 1.484 | 1.181 | 0.153 | 0.332 | 1.617 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (110.4) | (270) | (97.09) | (163.5) | (66.72) |
Supplemental | |||||
EBIT | - | (316.6) | (116) | (160) | (55.62) |
EBITDA | 28.77 | (203.4) | (83.75) | (151.2) | (49.27) |