

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 464.7 | 418.9 | 343.4 | 326.5 | 275.5 | 258.8 | |
COGS | 347.4 | 442.7 | 426 | 284.8 | 267.9 | 250.9 | |
Gross Profit | 117.3 | (23.74) | (82.66) | 41.7 | 7.646 | 7.978 | |
Operating Expenses & Income | |||||||
Operating Income | (159.1) | (325.5) | (325.9) | (156.1) | (233.3) | (214.1) | |
Total Operating Expenses | 623.8 | 744.4 | 669.3 | 482.6 | 508.8 | 473 | |
R&D Expenses | 66.95 | 62.26 | 39.53 | 28.15 | 23.23 | 19.38 | |
Selling General & Admin Expenses | 209.5 | 239.5 | 203.7 | 169.7 | 217.8 | 202.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.648) | (3.966) | (3.955) | (4.097) | (14.03) | (24.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.06 | 0.032 | - | - | - | - | |
Net Income | |||||||
Net Income | (182.1) | (366.1) | (338.1) | (160.3) | 178 | 248.1 | |
Supplemental | |||||||
EBIT | (159.1) | (325.5) | - | - | - | - | |
EBITDA | (153.8) | (310.6) | - | - | - | - | |