

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 51.97 | 584.7 | 413.6 | 267.4 | 167.9 | |
COGS | 309.2 | 440.8 | 310.4 | 201.1 | 132.6 | |
Gross Profit | 139 | 141.1 | 103.1 | 66.24 | 35.29 | |
Operating Expenses & Income | ||||||
Operating Income | 11.07 | 6.991682 | (43.75) | (38.04) | (42.97) | |
Total Operating Expenses | 127.4 | 136.9 | 146.9 | 104.3 | 78.26 | |
R&D Expenses | 35.59 | 41.46 | 34.6 | 25.25 | 12.83 | |
Selling General & Admin Expenses | 31.3 | 34.61 | 31.32 | 33.43 | 26.51 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.173) | (1.833) | (4.661) | (10.37) | (10.05) | |
Interest Income | - | 0.006 | 0.223 | 2.659 | 0.827 | |
Income Tax Expense | 1.787 | (25.27) | (9.156) | 68.73 | (0.384) | |
Net Income | ||||||
Net Income | (1.102) | 22.59 | (37.83) | (95.75) | (54.07) | |
Supplemental | ||||||
EBIT | (16.72) | 11.78 | (41.5) | (25.37) | (44.41) | |
EBITDA | (3.658681) | 16.3 | (36.38) | (19.68) | (35.41) | |