
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,038.4 | 2,181.2 | 1,860.5 | 1,901.1 | 2,618 |
COGS | 607.9 | 693.6 | 564.9 | 659.4 | 816.1 |
Gross Profit | 2,430.5 | 1,487.6 | 1,295.6 | 1,241.7 | 1,801.9 |
Operating Expenses & Income | |||||
Operating Income | 647.7 | (554.2) | (191.5) | (461.9) | 375.1 |
Total Operating Expenses | 2,390.7 | 2,735.4 | 2,052 | 2,363 | 2,242.9 |
R&D Expenses | 868.1 | 936.6 | 577.7 | 473.9 | 291.3 |
Selling General & Admin Expenses | 1,129 | 1,023.3 | 911.2 | 1,175.5 | 1,118.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (117.4) | (211.2) | (269.3) | (274.9) | (201.6) |
Interest Income | 163.9 | 146.8 | 147.9 | 175.5 | 98.83 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 416.5 | (1,914.9) | (54.02) | (216.7) | 179.7 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 914.7 | (1,541.8) | - | - | - |