
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,619.5 | 2,211.6 | 2,137.8 | 2,065.7 | 1,637.3 |
COGS | 942.9 | 1,311.2 | 1,176.2 | 1,100.3 | 783.1 |
Gross Profit | 676.6 | 900.4 | 961.6 | 965.4 | 854.1 |
Operating Expenses & Income | |||||
Operating Income | (977.1) | (723.4) | (378.1) | (577.1) | (113.3) |
Total Operating Expenses | 2,596.6 | 2,934.9 | 2,516 | 2,642.8 | 1,750.6 |
R&D Expenses | 355.6 | 536.9 | 449.7 | 439 | 310.1 |
Selling General & Admin Expenses | 1,174.5 | 891.8 | 778.6 | 991.1 | 594 |
Earnings from Continuing Operations | |||||
Interest Expense | (7.777) | (7.313) | (5.282) | (2.197) | (1.022) |
Interest Income | 13.83 | 27.54 | 54.51 | 43.3 | 10.42 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (2,908.2) | (104.6) | 1,105.9 | (534.7) | (71.79) |
Supplemental | |||||
EBIT | - | (96.23) | 1,111.2 | (531.9) | (70.76) |
EBITDA | - | (39.25) | 1,167.6 | (489.8) | (43.98) |