

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18.27 | 28.78 | 18.39 | 22.73 | 44.44 | 71.52 | |
COGS | 6.203 | 16.68 | 8.293 | 9.142 | 20.43 | 41.87 | |
Gross Profit | 12.07 | 12.11 | 10.09 | 13.59 | 43.8 | 39.03 | |
Operating Expenses & Income | |||||||
Operating Income | (51.33) | (87.23) | (37.57) | (127.5) | (139.1) | (265.3) | |
Total Operating Expenses | 77.46 | 98.14 | 52.57 | 150.2 | 182.9 | 295.5 | |
R&D Expenses | 15.24 | 11.04 | 11.25 | 10.43 | - | - | |
Selling General & Admin Expenses | 79.29 | 67.97 | 50.52 | 44.8 | 40.56 | 80.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.554) | (2.144) | (4.18) | (5.577) | (106.1) | (207.8) | |
Interest Income | 0.015 | 0.01 | 0.106 | 5.577 | 6.139 | 11.51 | |
Income Tax Expense | (0.715) | 0.092 | 0.017 | 0.379 | 0.072 | 0.641 | |
Net Income | |||||||
Net Income | (44.53) | (81.85) | (37.22) | (130.1) | (145.1) | (280.3) | |
Supplemental | |||||||
EBIT | (67.13) | (87.23) | (37.57) | (127.5) | (16.56) | (57.91) | |
EBITDA | (57.71) | (78.81) | (29.44) | (120.8) | (16.15) | (48.32) | |