
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,198 | 924.2 | 867.8 | 1,031.2 | 982.7 |
COGS | 270.8 | 149.7 | 341.2 | 313.9 | 449.9 |
Gross Profit | 927.3 | 774.5 | 526.5 | 717.3 | 532.8 |
Operating Expenses & Income | |||||
Operating Income | 298.9 | 54.22 | (160.4) | 34.2 | (114.2) |
Total Operating Expenses | 899.1 | 870 | 1,028.2 | 997 | 1,096.9 |
R&D Expenses | 277.4 | 351.1 | 365.8 | 330.8 | 267.6 |
Selling General & Admin Expenses | 356.4 | 398.2 | 345.6 | 357.1 | 388.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (135.1) | (30.28) | (8.305) | (11.41) | (3.835) |
Interest Income | 22.13 | 103.9 | 126.2 | 70.89 | 56.73 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (12,991.8) | (13.46) | (441.2) | (835.4) | (438.9) |
Supplemental | |||||
EBIT | - | 48.22 | (415.6) | (732) | (389) |
EBITDA | (12,703.1) | 153.3 | (281.1) | (590.3) | (253.8) |