
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 661.9 | 645.9 | 494.7 | 283.4 | 194.6 |
COGS | 433.7 | 419.2 | 343.7 | 192.5 | 133.2 |
Gross Profit | 228.2 | 226.7 | 151 | 90.95 | 61.41 |
Operating Expenses & Income | |||||
Operating Income | 21.98 | 30.01 | 0.855 | (24.28) | (26.31) |
Total Operating Expenses | 639.9 | 615.9 | 493.9 | 307.7 | 220.9 |
R&D Expenses | 60.42 | 54.64 | 40.96 | 33.17 | 26.08 |
Selling General & Admin Expenses | 147.1 | 139.3 | 110.6 | 81.58 | 61.65 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.301) | (0.316) | (0.754) | (0.687) | (1.301) |
Interest Income | 0.123 | 0.022 | 0.022 | 0.147 | 1.295 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 48.78 | 130 | 21.61 | 52.59 | (15.23) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 77.37 | 160.9 | - | - | - |