

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 528.6 | 619.9 | 279.2 | 340.2 | 91.1 | 182.4 | |
COGS | 397.1 | 492.1 | 216.1 | 324.5 | 82.72 | 156.6 | |
Gross Profit | 131.5 | 127.8 | 63.15 | 15.72 | 8.385 | 25.79 | |
Operating Expenses & Income | |||||||
Operating Income | (311.2) | (186.1) | (422.5) | (326.7) | (504) | (703.4) | |
Total Operating Expenses | 409.7 | 313.9 | 196.8 | 342.4 | 512.3 | 729.2 | |
R&D Expenses | 77.81 | 44.38 | 24.77 | 184.6 | 222.5 | 327.4 | |
Selling General & Admin Expenses | 294.8 | 216 | 161 | 149.4 | 146.2 | 122.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.823) | (17.16) | (22.19) | (3.938) | (16.26) | (23.92) | |
Interest Income | 49.73 | 82.63 | 0.988 | 10.52 | 38.3 | 38.3 | |
Income Tax Expense | 3.144 | 1.1008 | 1.071 | (9.757) | 3.213 | 3.664 | |
Net Income | |||||||
Net Income | (359.4) | 210.8 | (860.5) | (1,538.3) | (664.1) | (854.2) | |
Supplemental | |||||||
EBIT | (349.4) | 286.6 | (845.7) | (326.7) | (504) | (675.3) | |
EBITDA | (306.7) | 331.2 | (817.8) | (320.6) | (495.2) | (656.9) | |