
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 257 | 502.9 | 687.2 | 573.4 | 615 | |
COGS | 59.66 | 121.5 | 153.4 | 117.7 | 107.8 | |
Gross Profit | 197.4 | 381.5 | 533.8 | 455.7 | 507.2 | |
Operating Expenses & Income | ||||||
Operating Income | (125.8) | (119) | (139.4) | (445.8) | (86.29) | |
Total Operating Expenses | 323.2 | 500.4 | 673.2 | 901.6 | 593.5 | |
R&D Expenses | 94.39 | 211.2 | 318.7 | 302.8 | 146.4 | |
Selling General & Admin Expenses | 138.9 | 107 | 81.76 | 147.6 | 136 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (29.69) | (2.717433) | (30.86) | (44.34) | (15.74) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 17.45 | 4.937122 | 1.133504 | (21.73) | (0.946873) | |
Net Income | ||||||
Net Income | (191.8) | (236.7) | (145.5) | (433.5) | (99.98) | |
Supplemental | ||||||
EBIT | (144.7) | (98.35) | (113.5) | (410.8) | (85.19) | |
EBITDA | (116.8) | (67.2) | (76.8) | (368.7) | (48.54) | |